Recent sale
MANOR MILLS INGRAM STREET
£140k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £86k for flat/maisonettes in LEEDS. 286 transactions in the last 12 months; median £146k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £90,962 | £26,462 | +£576 | +£5,538 | 11.8% |
| Year 2 | £96,211 | £31,711 | +£1,152 | +£11,363 | 24.3% |
| Year 3 | £101,762 | £37,262 | +£1,728 | +£17,490 | 37.4% |
| Year 4 | £107,634 | £43,134 | +£2,304 | +£23,938 | 51.1% |
| Year 5 | £113,844 | £49,344 | +£2,880 | +£30,724 | 65.6% |
Assumes 5.77% 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 (£46,820).
No forecast available.