Recent sale
93 CRITERION STREET
£224k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £231k for mid terrace houses in Stockport. 315 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £243,220 | £69,970 | +£3,156 | +£15,376 | 15.0% |
| Year 2 | £256,086 | £82,836 | +£6,312 | +£31,398 | 30.6% |
| Year 3 | £269,633 | £96,383 | +£9,468 | +£48,101 | 46.9% |
| Year 4 | £283,897 | £110,647 | +£12,624 | +£65,521 | 63.9% |
| Year 5 | £298,915 | £125,665 | +£15,780 | +£83,695 | 81.6% |
Assumes 5.29% 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 (£102,590).
No forecast available.