Recent sale
7 HAZELMERE AVENUE
£252k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £260k for end terrace houses in Manchester. 398 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 | £269,516 | £74,516 | +£6,156 | +£15,672 | 13.7% |
| Year 2 | £279,380 | £84,380 | +£12,312 | +£31,692 | 27.8% |
| Year 3 | £289,606 | £94,606 | +£18,468 | +£48,074 | 42.1% |
| Year 4 | £300,205 | £105,205 | +£24,624 | +£64,829 | 56.8% |
| Year 5 | £311,193 | £116,193 | +£30,780 | +£81,973 | 71.8% |
Assumes 3.66% 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 (£114,200).
No forecast available.