Recent sale
40 BEDFORD ROAD
£410k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £469k for semi-detached houses in Manchester. 270 transactions in the last 12 months; median £293k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £499,157 | £147,407 | +£4,188 | +£34,345 | 17.0% |
| Year 2 | £531,252 | £179,502 | +£8,376 | +£70,628 | 35.0% |
| Year 3 | £565,412 | £213,662 | +£12,564 | +£108,976 | 54.0% |
| Year 4 | £601,768 | £250,018 | +£16,752 | +£149,520 | 74.0% |
| Year 5 | £640,462 | £288,712 | +£20,940 | +£192,402 | 95.3% |
Assumes 6.43% 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 (£201,980).
No forecast available.