Recent sale
40 MANCHESTER ROAD
£92k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £121k for terrace propertys in Manchester. 280 transactions in the last 12 months; median £234k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £126,372 | £35,622 | +£1,692 | +£7,064 | 11.8% |
| Year 2 | £131,983 | £41,233 | +£3,384 | +£14,367 | 24.0% |
| Year 3 | £137,843 | £47,093 | +£5,076 | +£21,919 | 36.7% |
| Year 4 | £143,964 | £53,214 | +£6,768 | +£29,732 | 49.7% |
| Year 5 | £150,356 | £59,606 | +£8,460 | +£37,816 | 63.3% |
Assumes 4.44% 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.