Recent sale
1 CRITERION STREET
£188k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £216k for mid terrace houses in Stockport. 315 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £227,426 | £65,426 | +£3,288 | +£14,714 | 15.2% |
| Year 2 | £239,457 | £77,457 | +£6,576 | +£30,033 | 31.0% |
| Year 3 | £252,125 | £90,125 | +£9,864 | +£45,989 | 47.5% |
| Year 4 | £265,462 | £103,462 | +£13,152 | +£62,614 | 64.7% |
| Year 5 | £279,505 | £117,505 | +£16,440 | +£79,945 | 82.6% |
Assumes 5.29% 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 (£96,740).
No forecast available.