Recent sale
24 SHOWFIELD
£100k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £249k for detached houses in Brampton. 108 transactions in the last 12 months; median £253k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £254,802 | £68,052 | -£3,612 | +£2,190 | 2.0% |
| Year 2 | £260,739 | £73,989 | -£7,224 | +£4,515 | 4.1% |
| Year 3 | £266,814 | £80,064 | -£10,836 | +£6,978 | 6.4% |
| Year 4 | £273,031 | £86,281 | -£14,448 | +£9,583 | 8.7% |
| Year 5 | £279,392 | £92,642 | -£18,060 | +£12,332 | 11.3% |
Assumes 2.33% 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 (£109,610).
No forecast available.