Recent sale
93 CRITERION STREET
£224k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £240k 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 | £252,696 | £72,696 | +£3,276 | +£15,972 | 15.1% |
| Year 2 | £266,064 | £86,064 | +£6,552 | +£32,616 | 30.7% |
| Year 3 | £280,138 | £100,138 | +£9,828 | +£49,966 | 47.1% |
| Year 4 | £294,958 | £114,958 | +£13,104 | +£68,062 | 64.1% |
| Year 5 | £310,561 | £130,561 | +£16,380 | +£86,941 | 81.9% |
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 (£106,100).
No forecast available.