Recent sale
4 BEECHWOOD AVENUE
£406k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £361k for semi-detached houses in Trafford. 387 transactions in the last 12 months; median £345k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £375,332 | £104,582 | -£72 | +£14,260 | 9.1% |
| Year 2 | £390,232 | £119,482 | -£144 | +£29,088 | 18.6% |
| Year 3 | £405,725 | £134,975 | -£216 | +£44,509 | 28.4% |
| Year 4 | £421,832 | £151,082 | -£288 | +£60,544 | 38.7% |
| Year 5 | £438,579 | £167,829 | -£360 | +£77,219 | 49.3% |
Assumes 3.97% 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 (£156,620).
No forecast available.