Recent sale
1 CRITERION STREET
£188k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £214k for mid 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 | £225,321 | £64,821 | +£2,856 | +£14,177 | 14.8% |
| Year 2 | £237,240 | £76,740 | +£5,712 | +£28,952 | 30.2% |
| Year 3 | £249,790 | £89,290 | +£8,568 | +£44,358 | 46.2% |
| Year 4 | £263,004 | £102,504 | +£11,424 | +£60,428 | 63.0% |
| Year 5 | £276,917 | £116,417 | +£14,280 | +£77,197 | 80.4% |
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 (£95,960).
No forecast available.