Recent sale
3 BENT HALL WALK
£55k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £203k for mid terrace houses in Manchester. 434 transactions in the last 12 months; median £211k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £210,633 | £58,383 | +£3,348 | +£10,981 | 12.0% |
| Year 2 | £218,553 | £66,303 | +£6,696 | +£22,249 | 24.3% |
| Year 3 | £226,770 | £74,520 | +£10,044 | +£33,814 | 36.9% |
| Year 4 | £235,297 | £83,047 | +£13,392 | +£45,689 | 49.8% |
| Year 5 | £244,144 | £91,894 | +£16,740 | +£57,884 | 63.1% |
Assumes 3.76% 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 (£91,670).
No forecast available.