Recent sale
93 CRITERION STREET
£224k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £246k for semi-detached 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 | £259,013 | £74,513 | +£3,000 | +£16,013 | 14.8% |
| Year 2 | £272,715 | £88,215 | +£6,000 | +£32,715 | 30.2% |
| Year 3 | £287,142 | £102,642 | +£9,000 | +£50,142 | 46.2% |
| Year 4 | £302,332 | £117,832 | +£12,000 | +£68,332 | 63.0% |
| Year 5 | £318,325 | £133,825 | +£15,000 | +£87,325 | 80.5% |
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 (£108,440).
No forecast available.