Recent sale
5 RIVINGTON STREET
£244k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £239k for semi-detached houses in Manchester. 257 transactions in the last 12 months; median £175k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £250,185 | £70,935 | +£4,404 | +£15,589 | 14.7% |
| Year 2 | £261,894 | £82,644 | +£8,808 | +£31,702 | 30.0% |
| Year 3 | £274,151 | £94,901 | +£13,212 | +£48,363 | 45.8% |
| Year 4 | £286,981 | £107,731 | +£17,616 | +£65,597 | 62.1% |
| Year 5 | £300,411 | £121,161 | +£22,020 | +£83,431 | 78.9% |
Assumes 4.68% 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 (£105,710).
No forecast available.