Recent sale
6 BEDLINGTON CLOSE
£200k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £331k for semi-detached houses in Manchester. 222 transactions in the last 12 months; median £261k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £352,581 | £104,331 | +£5,616 | +£27,197 | 18.9% |
| Year 2 | £375,569 | £127,319 | +£11,232 | +£55,801 | 38.7% |
| Year 3 | £400,057 | £151,807 | +£16,848 | +£85,905 | 59.6% |
| Year 4 | £426,140 | £177,890 | +£22,464 | +£117,604 | 81.7% |
| Year 5 | £453,925 | £205,675 | +£28,080 | +£151,005 | 104.9% |
Assumes 6.52% 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 (£144,020).
No forecast available.