Recent sale
5 WOOD LANE
£303k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £322k for bungalow propertys in Greater Manchester. 244 transactions in the last 12 months; median £180k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £340,064 | £98,564 | +£4,944 | +£23,008 | 16.4% |
| Year 2 | £359,142 | £117,642 | +£9,888 | +£47,030 | 33.5% |
| Year 3 | £379,290 | £137,790 | +£14,832 | +£72,122 | 51.4% |
| Year 4 | £400,568 | £159,068 | +£19,776 | +£98,344 | 70.1% |
| Year 5 | £423,040 | £181,540 | +£24,720 | +£125,760 | 89.7% |
Assumes 5.61% 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 (£140,240).
No forecast available.