Recent sale
305 MANCHESTER ROAD WEST
£150k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £177k for mid terrace houses in Salford. 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 | £190,948 | £58,198 | +£5,604 | +£19,552 | 24.0% |
| Year 2 | £205,994 | £73,244 | +£11,208 | +£40,202 | 49.3% |
| Year 3 | £222,227 | £89,477 | +£16,812 | +£62,039 | 76.1% |
| Year 4 | £239,738 | £106,988 | +£22,416 | +£85,154 | 104.4% |
| Year 5 | £258,629 | £125,879 | +£28,020 | +£109,649 | 134.5% |
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 (£81,530).
No forecast available.