Recent sale
5 RIVINGTON STREET
£244k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £121k for mid terrace houses in Manchester. 257 transactions in the last 12 months; median £175k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £126,663 | £35,913 | +£1,692 | +£7,355 | 12.3% |
| Year 2 | £132,591 | £41,841 | +£3,384 | +£14,975 | 25.1% |
| Year 3 | £138,796 | £48,046 | +£5,076 | +£22,872 | 38.3% |
| Year 4 | £145,292 | £54,542 | +£6,768 | +£31,060 | 52.0% |
| Year 5 | £152,091 | £61,341 | +£8,460 | +£39,551 | 66.2% |
Assumes 4.68% 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 (£59,770).
No forecast available.