Estimate of £266k for semi-detached houses in Manchester. 162 transactions in the last 12 months; median £185k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £275,443 | £75,943 | +£6,948 | +£16,391 | 14.0% |
| Year 2 | £285,221 | £85,721 | +£13,896 | +£33,117 | 28.4% |
| Year 3 | £295,347 | £95,847 | +£20,844 | +£50,191 | 43.0% |
| Year 4 | £305,831 | £106,331 | +£27,792 | +£67,623 | 57.9% |
| Year 5 | £316,688 | £117,188 | +£34,740 | +£85,428 | 73.2% |
Assumes 3.55% 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 (£116,720).
No forecast available.