Recent sale
250 MANCHESTER ROAD WEST
£198k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £215k for semi-detached houses in Manchester. 83 transactions in the last 12 months; median £168k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £231,942 | £70,692 | +£6,036 | +£22,978 | 23.8% |
| Year 2 | £250,219 | £88,969 | +£12,072 | +£47,291 | 49.1% |
| Year 3 | £269,936 | £108,686 | +£18,108 | +£73,044 | 75.8% |
| Year 4 | £291,207 | £129,957 | +£24,144 | +£100,351 | 104.2% |
| Year 5 | £314,154 | £152,904 | +£30,180 | +£129,334 | 134.2% |
Assumes 7.88% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£96,350).
No forecast available.