Recent sale
325 WILMSLOW ROAD
£450k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £257k for flat/maisonettes in Manchester. 266 transactions in the last 12 months; median £236k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £272,060 | £79,310 | +£1,968 | +£17,028 | 15.1% |
| Year 2 | £288,003 | £95,253 | +£3,936 | +£34,939 | 30.9% |
| Year 3 | £304,880 | £112,130 | +£5,904 | +£53,784 | 47.6% |
| Year 4 | £322,746 | £129,996 | +£7,872 | +£73,618 | 65.2% |
| Year 5 | £341,659 | £148,909 | +£9,840 | +£94,499 | 83.7% |
Assumes 5.86% 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 (£112,940).
No forecast available.