Recent sale
56 HIGH STREET
£176k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £218k for flat/maisonettes in Manchester. 366 transactions in the last 12 months; median £248k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £217,586 | £54,086 | +£3,204 | +£2,790 | 2.9% |
| Year 2 | £217,172 | £53,672 | +£6,408 | +£5,580 | 5.7% |
| Year 3 | £216,760 | £53,260 | +£9,612 | +£8,372 | 8.6% |
| Year 4 | £216,348 | £52,848 | +£12,816 | +£11,164 | 11.4% |
| Year 5 | £215,937 | £52,437 | +£16,020 | +£13,957 | 14.3% |
Assumes -0.19% 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 (£97,520).
No forecast available.