Recent sale
76 MANCHESTER ROAD EAST
£161k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £180k for end terrace houses in Manchester. 83 transactions in the last 12 months; median £168k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £194,184 | £59,184 | +£5,472 | +£19,656 | 23.8% |
| Year 2 | £209,486 | £74,486 | +£10,944 | +£40,430 | 48.9% |
| Year 3 | £225,993 | £90,993 | +£16,416 | +£62,409 | 75.5% |
| Year 4 | £243,801 | £108,801 | +£21,888 | +£85,689 | 103.6% |
| Year 5 | £263,013 | £128,013 | +£27,360 | +£110,373 | 133.5% |
Assumes 7.88% 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 (£82,700).
No forecast available.