Recent sale
4 ADDINGTON STREET
£4.32M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £236k for flat/maisonettes in Manchester. 366 transactions in the last 12 months; median £248k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £235,552 | £58,552 | +£3,468 | +£3,020 | 2.9% |
| Year 2 | £235,104 | £58,104 | +£6,936 | +£6,040 | 5.8% |
| Year 3 | £234,657 | £57,657 | +£10,404 | +£9,061 | 8.7% |
| Year 4 | £234,212 | £57,212 | +£13,872 | +£12,084 | 11.6% |
| Year 5 | £233,767 | £56,767 | +£17,340 | +£15,107 | 14.5% |
Assumes -0.19% 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 (£104,540).
No forecast available.