Recent sale
93 CRITERION STREET
£224k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £228k for terrace propertys 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 | £240,061 | £69,061 | +£3,288 | +£15,349 | 15.1% |
| Year 2 | £252,760 | £81,760 | +£6,576 | +£31,336 | 30.9% |
| Year 3 | £266,131 | £95,131 | +£9,864 | +£47,995 | 47.3% |
| Year 4 | £280,210 | £109,210 | +£13,152 | +£65,362 | 64.4% |
| Year 5 | £295,033 | £124,033 | +£16,440 | +£83,473 | 82.3% |
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 (£101,420).
No forecast available.