Recent sale
37 LANDCROSS ROAD
£480k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £482k for mid terrace houses in Manchester. 266 transactions in the last 12 months; median £236k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £510,245 | £148,745 | +£12,768 | +£41,013 | 19.8% |
| Year 2 | £540,146 | £178,646 | +£25,536 | +£83,682 | 40.3% |
| Year 3 | £571,798 | £210,298 | +£38,304 | +£128,102 | 61.8% |
| Year 4 | £605,305 | £243,805 | +£51,072 | +£174,377 | 84.1% |
| Year 5 | £640,776 | £279,276 | +£63,840 | +£222,616 | 107.3% |
Assumes 5.86% 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 (£207,440).
No forecast available.