Recent sale
CYPRESS PLACE, 9 NEW CENTURY PARK
£23k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £201k 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 | £200,618 | £49,868 | +£2,892 | +£2,510 | 2.8% |
| Year 2 | £200,237 | £49,487 | +£5,784 | +£5,021 | 5.5% |
| Year 3 | £199,856 | £49,106 | +£8,676 | +£7,532 | 8.3% |
| Year 4 | £199,477 | £48,727 | +£11,568 | +£10,045 | 11.1% |
| Year 5 | £199,098 | £48,348 | +£14,460 | +£12,558 | 13.8% |
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 (£90,890).
No forecast available.