Recent sale
97 LEES ROAD
£305k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £316k for semi-detached houses in Greater Manchester. 244 transactions in the last 12 months; median £180k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £333,728 | £96,728 | +£7,368 | +£25,096 | 18.2% |
| Year 2 | £352,450 | £115,450 | +£14,736 | +£51,186 | 37.2% |
| Year 3 | £372,222 | £135,222 | +£22,104 | +£78,326 | 56.9% |
| Year 4 | £393,104 | £156,104 | +£29,472 | +£106,576 | 77.4% |
| Year 5 | £415,157 | £178,157 | +£36,840 | +£135,997 | 98.7% |
Assumes 5.61% 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 (£137,720).
No forecast available.