Recent sale
1 CRITERION STREET
£188k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £234k for end terrace houses in Stockport. 315 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £246,379 | £70,879 | +£3,552 | +£15,931 | 15.4% |
| Year 2 | £259,412 | £83,912 | +£7,104 | +£32,516 | 31.3% |
| Year 3 | £273,135 | £97,635 | +£10,656 | +£49,791 | 48.0% |
| Year 4 | £287,584 | £112,084 | +£14,208 | +£67,792 | 65.3% |
| Year 5 | £302,797 | £127,297 | +£17,760 | +£86,557 | 83.4% |
Assumes 5.29% 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 (£103,760).
No forecast available.