Recent sale
18 AMBERTON PLACE
£185k
Sale price
£/sqft
—
Rent pcm
—
Yield
—
Estimate of £244k for semi-detached houses in Leeds. 378 transactions in the last 12 months; median £241k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £248,392 | £65,392 | +£936 | +£5,328 | 4.9% |
| Year 2 | £252,863 | £69,863 | +£1,872 | +£10,735 | 10.0% |
| Year 3 | £257,415 | £74,415 | +£2,808 | +£16,223 | 15.1% |
| Year 4 | £262,048 | £79,048 | +£3,744 | +£21,792 | 20.2% |
| Year 5 | £266,765 | £83,765 | +£4,680 | +£27,445 | 25.5% |
Assumes 1.80% 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 (£107,660).
No forecast available.