Estimate of £217k for detached houses in Monks Eleigh. 166 transactions in the last 12 months; median £324k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £213,637 | £50,887 | -£3,228 | -£6,591 | -6.8% |
| Year 2 | £210,325 | £47,575 | -£6,456 | -£13,131 | -13.5% |
| Year 3 | £207,065 | £44,315 | -£9,684 | -£19,619 | -20.2% |
| Year 4 | £203,856 | £41,106 | -£12,912 | -£26,056 | -26.8% |
| Year 5 | £200,696 | £37,946 | -£16,140 | -£32,444 | -33.4% |
Assumes -1.55% 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 (£97,130).
No forecast available.