Recent sale
386 DEANSGATE
£134k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £246k for flat/maisonettes in Manchester. 244 transactions in the last 12 months; median £209k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £239,948 | £55,448 | +£4,080 | -£1,972 | -1.8% |
| Year 2 | £234,046 | £49,546 | +£8,160 | -£3,794 | -3.5% |
| Year 3 | £228,288 | £43,788 | +£12,240 | -£5,472 | -5.0% |
| Year 4 | £222,672 | £38,172 | +£16,320 | -£7,008 | -6.5% |
| Year 5 | £217,195 | £32,695 | +£20,400 | -£8,405 | -7.8% |
Assumes -2.46% 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 (£108,440).
No forecast available.