Recent sale
PROSPECT BUSINESS PARK LONGFORD ROAD
£475k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £204k for semi-detached houses in Cannock. 459 transactions in the last 12 months; median £223k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £209,447 | £56,447 | +£612 | +£6,059 | 6.6% |
| Year 2 | £215,039 | £62,039 | +£1,224 | +£12,263 | 13.3% |
| Year 3 | £220,781 | £67,781 | +£1,836 | +£18,617 | 20.2% |
| Year 4 | £226,675 | £73,675 | +£2,448 | +£25,123 | 27.3% |
| Year 5 | £232,728 | £79,728 | +£3,060 | +£31,788 | 34.5% |
Assumes 2.67% 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 (£92,060).
No forecast available.