Recent sale
106 SACKVILLE STREET
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £302k for semi-detached houses in BARNSLEY. 431 transactions in the last 12 months; median £138k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £314,593 | £88,093 | +£5,316 | +£17,909 | 13.6% |
| Year 2 | £327,712 | £101,212 | +£10,632 | +£36,344 | 27.6% |
| Year 3 | £341,378 | £114,878 | +£15,948 | +£55,326 | 42.0% |
| Year 4 | £355,613 | £129,113 | +£21,264 | +£74,877 | 56.8% |
| Year 5 | £370,442 | £143,942 | +£26,580 | +£95,022 | 72.1% |
Assumes 4.17% 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 (£131,840).
No forecast available.