Recent sale
16 BENTWOOD WAY
£475k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £423k for semi-detached houses in Chichester. 108 transactions in the last 12 months; median £492k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £430,656 | £113,406 | -£2,892 | +£4,764 | 2.6% |
| Year 2 | £438,451 | £121,201 | -£5,784 | +£9,667 | 5.3% |
| Year 3 | £446,387 | £129,137 | -£8,676 | +£14,711 | 8.1% |
| Year 4 | £454,467 | £137,217 | -£11,568 | +£19,899 | 10.9% |
| Year 5 | £462,693 | £145,443 | -£14,460 | +£25,233 | 13.8% |
Assumes 1.81% 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 (£182,660).
No forecast available.