Recent sale
45 BEDFORD ROAD
£340k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £437k for semi-detached houses in Manchester. 270 transactions in the last 12 months; median £293k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £465,099 | £137,349 | +£4,020 | +£32,119 | 17.0% |
| Year 2 | £495,005 | £167,255 | +£8,040 | +£66,045 | 35.0% |
| Year 3 | £526,834 | £199,084 | +£12,060 | +£101,894 | 54.0% |
| Year 4 | £560,709 | £232,959 | +£16,080 | +£139,789 | 74.1% |
| Year 5 | £596,763 | £269,013 | +£20,100 | +£179,863 | 95.4% |
Assumes 6.43% 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 (£188,540).
No forecast available.