Recent sale
525 MANCHESTER ROAD
£225k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £251k for semi-detached houses 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 | £262,144 | £73,894 | +£1,692 | +£12,836 | 11.6% |
| Year 2 | £273,784 | £85,534 | +£3,384 | +£26,168 | 23.7% |
| Year 3 | £285,940 | £97,690 | +£5,076 | +£40,016 | 36.2% |
| Year 4 | £298,635 | £110,385 | +£6,768 | +£54,403 | 49.3% |
| Year 5 | £311,895 | £123,645 | +£8,460 | +£69,355 | 62.8% |
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 (£110,420).
No forecast available.