Recent sale
36 CRITERION STREET
£242k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £250k for semi-detached houses in Stockport. 315 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £263,225 | £75,725 | +£3,372 | +£16,597 | 15.1% |
| Year 2 | £277,150 | £89,650 | +£6,744 | +£33,894 | 30.8% |
| Year 3 | £291,811 | £104,311 | +£10,116 | +£51,927 | 47.2% |
| Year 4 | £307,248 | £119,748 | +£13,488 | +£70,736 | 64.3% |
| Year 5 | £323,501 | £136,001 | +£16,860 | +£90,361 | 82.1% |
Assumes 5.29% 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 (£110,000).
No forecast available.