Recent sale
27 NORTHLAND ROAD
£235k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £221k for semi-detached houses in Manchester. 253 transactions in the last 12 months; median £182k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £237,310 | £71,560 | +£5,232 | +£21,542 | 21.8% |
| Year 2 | £254,823 | £89,073 | +£10,464 | +£44,287 | 44.9% |
| Year 3 | £273,629 | £107,879 | +£15,696 | +£68,325 | 69.2% |
| Year 4 | £293,823 | £128,073 | +£20,928 | +£93,751 | 95.0% |
| Year 5 | £315,507 | £149,757 | +£26,160 | +£120,667 | 122.3% |
Assumes 7.38% 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 (£98,690).
No forecast available.