Recent sale
80 BARTON ROAD
£108k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £445k for detached houses in Manchester. 398 transactions in the last 12 months; median £225k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £461,287 | £127,537 | +£3,120 | +£19,407 | 10.1% |
| Year 2 | £478,170 | £144,420 | +£6,240 | +£39,410 | 20.5% |
| Year 3 | £495,671 | £161,921 | +£9,360 | +£60,031 | 31.3% |
| Year 4 | £513,813 | £180,063 | +£12,480 | +£81,293 | 42.4% |
| Year 5 | £532,618 | £198,868 | +£15,600 | +£103,218 | 53.8% |
Assumes 3.66% 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 (£191,900).
No forecast available.