Recent sale
570 MANCHESTER OLD ROAD
£255k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £457k for detached houses in Manchester. 522 transactions in the last 12 months; median £206k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £474,914 | £132,164 | -£672 | +£17,242 | 8.8% |
| Year 2 | £493,531 | £150,781 | -£1,344 | +£35,187 | 17.9% |
| Year 3 | £512,877 | £170,127 | -£2,016 | +£53,861 | 27.3% |
| Year 4 | £532,982 | £190,232 | -£2,688 | +£73,294 | 37.2% |
| Year 5 | £553,875 | £211,125 | -£3,360 | +£93,515 | 47.5% |
Assumes 3.92% 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 (£196,940).
No forecast available.