Recent sale
45 CENTRAL ROAD
£273k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £395k for converted flats in Manchester. 551 transactions in the last 12 months; median £360k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £408,864 | £112,614 | -£552 | +£13,312 | 7.8% |
| Year 2 | £423,216 | £126,966 | -£1,104 | +£27,112 | 15.9% |
| Year 3 | £438,071 | £141,821 | -£1,656 | +£41,415 | 24.2% |
| Year 4 | £453,447 | £157,197 | -£2,208 | +£56,239 | 32.9% |
| Year 5 | £469,363 | £173,113 | -£2,760 | +£71,603 | 41.9% |
Assumes 3.51% 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 (£170,900).
No forecast available.