Estimate of £217k for end terrace houses in Manchester. 253 transactions in the last 12 months; median £182k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £233,015 | £70,265 | +£7,032 | +£23,047 | 23.7% |
| Year 2 | £250,211 | £87,461 | +£14,064 | +£47,275 | 48.7% |
| Year 3 | £268,677 | £105,927 | +£21,096 | +£72,773 | 74.9% |
| Year 4 | £288,505 | £125,755 | +£28,128 | +£99,633 | 102.6% |
| Year 5 | £309,797 | £147,047 | +£35,160 | +£127,957 | 131.7% |
Assumes 7.38% 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 (£97,130).
No forecast available.