Recent sale
3 SHOWLEY BROOK CLOSE
£185k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £355k for detached houses in Blackburn. 477 transactions in the last 12 months; median £165k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £367,390 | £101,140 | +£5,592 | +£17,982 | 11.7% |
| Year 2 | £380,211 | £113,961 | +£11,184 | +£36,395 | 23.6% |
| Year 3 | £393,481 | £127,231 | +£16,776 | +£55,257 | 35.9% |
| Year 4 | £407,213 | £140,963 | +£22,368 | +£74,581 | 48.4% |
| Year 5 | £421,425 | £155,175 | +£27,960 | +£94,385 | 61.2% |
Assumes 3.49% 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 (£154,100).
No forecast available.