Recent sale
64 BENTLEY ROAD
£120k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £102k for flat/maisonettes in Manchester. 434 transactions in the last 12 months; median £211k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £105,835 | £29,335 | +£384 | +£4,219 | 8.0% |
| Year 2 | £109,815 | £33,315 | +£768 | +£8,583 | 16.3% |
| Year 3 | £113,944 | £37,444 | +£1,152 | +£13,096 | 24.8% |
| Year 4 | £118,228 | £41,728 | +£1,536 | +£17,764 | 33.7% |
| Year 5 | £122,673 | £46,173 | +£1,920 | +£22,593 | 42.8% |
Assumes 3.76% 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 (£52,740).
No forecast available.