Recent sale
1 SCHOLARS WAY
£480k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £825k for detached houses in Leeds. 387 transactions in the last 12 months; median £270k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £850,410 | £231,660 | +£372 | +£25,782 | 7.3% |
| Year 2 | £876,603 | £257,853 | +£744 | +£52,347 | 14.9% |
| Year 3 | £903,602 | £284,852 | +£1,116 | +£79,718 | 22.7% |
| Year 4 | £931,433 | £312,683 | +£1,488 | +£107,921 | 30.7% |
| Year 5 | £960,121 | £341,371 | +£1,860 | +£136,981 | 39.0% |
Assumes 3.08% 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 (£351,500).
No forecast available.