Recent sale
ASHWORTH HOUSE MANCHESTER ROAD
£165k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £51k for flat/maisonettes in Burnley. 333 transactions in the last 12 months; median £92k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £54,667 | £16,417 | +£24 | +£3,691 | 10.9% |
| Year 2 | £58,597 | £20,347 | +£48 | +£7,645 | 22.6% |
| Year 3 | £62,811 | £24,561 | +£72 | +£11,883 | 35.1% |
| Year 4 | £67,327 | £29,077 | +£96 | +£16,423 | 48.5% |
| Year 5 | £72,167 | £33,917 | +£120 | +£21,287 | 62.8% |
Assumes 7.19% 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 (£33,870).
No forecast available.