Recent sale
372 MANCHESTER ROAD
£195k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £275k for semi-detached houses in Manchester. 434 transactions in the last 12 months; median £225k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £287,540 | £81,290 | +£6,000 | +£18,540 | 15.4% |
| Year 2 | £300,652 | £94,402 | +£12,000 | +£37,652 | 31.2% |
| Year 3 | £314,362 | £108,112 | +£18,000 | +£57,362 | 47.6% |
| Year 4 | £328,696 | £122,446 | +£24,000 | +£77,696 | 64.5% |
| Year 5 | £343,685 | £137,435 | +£30,000 | +£98,685 | 81.9% |
Assumes 4.56% 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 (£120,500).
No forecast available.