Recent sale
2 BEE FOLD LANE
£240k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £346k for semi-detached houses in Manchester. 257 transactions in the last 12 months; median £175k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £362,193 | £102,693 | +£6,552 | +£22,745 | 15.1% |
| Year 2 | £379,143 | £119,643 | +£13,104 | +£46,247 | 30.8% |
| Year 3 | £396,887 | £137,387 | +£19,656 | +£70,543 | 46.9% |
| Year 4 | £415,462 | £155,962 | +£26,208 | +£95,670 | 63.6% |
| Year 5 | £434,905 | £175,405 | +£32,760 | +£121,665 | 80.9% |
Assumes 4.68% 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 (£150,320).
No forecast available.