Recent sale
THE OLD NICK STANLEY ROAD
£102k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £371k for semi-detached houses in Manchester. 482 transactions in the last 12 months; median £265k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £378,420 | £100,170 | +£2,712 | +£10,132 | 6.3% |
| Year 2 | £385,988 | £107,738 | +£5,424 | +£20,412 | 12.7% |
| Year 3 | £393,708 | £115,458 | +£8,136 | +£30,844 | 19.2% |
| Year 4 | £401,582 | £123,332 | +£10,848 | +£41,430 | 25.8% |
| Year 5 | £409,614 | £131,364 | +£13,560 | +£52,174 | 32.4% |
Assumes 2.00% 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 (£160,820).
No forecast available.