Thinking of Selling? Find out what your buy-to-let property is worth in just 60 seconds Free Valuation On Your Buy-to-letProperty Valuation
Verified: Professional photographs taken 6th October 2026

Watson Street

Worsley, Manchester  

£175,000Guide Price

  • 2-bedroom terraced property
  • Net Yield of 6.0%
  • Current sitting tenant
  • 15 mins to Manchester central
  • Freehold property
  • Popular Manchester location
  • Close to Salford Royal Infirmary

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Worsley, Manchester

Two Bedroom Terrace | £175,000 | £880.00pcm rental
Property Overview

Pure Investor are delighted to bring to market 26a Waterdale, a tenanted three bedroom end-terrace property located in the Whitefield region of Manchester. Located in a quiet, suburban region of Manchester, 26a Waterdale offers close proximity to both central Manchester (25 mins) and also the major local motorways including the M60 and M66. The property itself is a spacious and well presented three bedroom property, which will be sold with the current tenants in situ and as such offers investors the perfect opportunity to invest in the hugely popular Manchester residential property market.

The property is currently tenanted at £775.00 per month (£9,300.00 per annum), and will be sold with established tenants already in situ. As such, the property will offer investors the opportunity for immediate rental income. The property at 26a Waterdale is already under our Pure City Living management, and as such we would be able to extend this management offering over to the new owners should a more hands free investment be required.

Investment Highlights
Location Highlights
  • Close to major motorway links
  • 2 minutes’ walk to Walkden train station
  • Easy access to Manchester city centre
  • Close proximity to Salford Royal Infirmary

Situated on the borders of Worsley and Walkden in North-West Manchester, 17 St Paul’s Court offers investors access to the rapidly expanding Manchester property market. A combination of affordable property prices and established tenant demand has seen rental prices increase by over 75% over the past 10 years in the area (ONS Salford rental statistics).

Return on Capital Employed (ROCE) Calculator

Do you reside outside the UK?

Do you already own a property in the UK?

Property Price


Mortgaged

Cash Purchase

Deposit

£0.00

25%

£175,000.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£880.00

£880.00

Rental Income PA

£10,560.00

£10,560.00

£

Mortgage Details

Interest Only Rate

%

N/A

Mortgage Balance

N/A

Annual Interest Cost

N/A


Property Management

I would like this property managed on my behalf

Management Fee Rate

10%

Management Fee PA

£0.00

£0.00


Growth Assumptions

Capital Growth P/A

3.5%

Rental Growth P/A

5%

Year 1 - Return on Investment

Annual Gross Profit

£0.00

£0.00

ROCE Year 1

0%

0%

  • Show ROI Year 2 to Year 5

    Year 2 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 2

    0%

    0%

    Year 3 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 3

    0%

    0%

    Year 4 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 4

    0%

    0%

    Year 5 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 5

    0%

    0%


Compounded ROI after 5 Years

Cash Invested

£0.00

£0.00

Interest Paid

£0.00

N/A

Rent Received

£0.00

£0.00

Management Fee Paid

£0.00

£0.00

Gross Profit

£0.00

£0.00

ROCE After 5 Years

0%

0%

Growth in Property Value

£0.00

£0.00


Overall Return on Investment

5 Year Combined Gross Profit + Growth in Property Value

£0.00

0%

£0.00

0%

Get in touch with the Pure Investor team today

If you would like further details about Pure Investor or any of our property investment opportunities, please contact us using the form below or call us directly.

    Email Newsletter

    Would you like to receive future updates from Pure Investor regarding investment opportunities and other services?

    Financial Services

    Are you interested in the best mortgage rates for this purchase? Simply tick the box below to hear back from Beespoke Mortgages, part of the Mortgage Advice Bureau, our award winning direct to client master mortgage brokers.

    Accounting Services

    Buying a tenanted property is one thing — keeping the profits is another. MWA Accounting help landlords structure purchases tax-efficiently and manage the compliance.

    (check all that apply)

    Get your Free, Instant Sales and Lettings Valuation

    Getting a sales or letting valuation is free, super quick and easy!

    Enter your postcode, select your address and our system will provide you with an instant valuation for your property.

    Property details

    Please enter your postcode below, then select your address from the list of addresses that are shown. *

    Get in touch, we're here to help.

    For further details about Pure Investor or any of our property investment opportunities speak to our team.

    SUBSCRIBE FOR OUR LATEST PROPERTY LAUNCHES AND UPDATES

    Subscribe