Estimate of £61k for flat/maisonettes in Retford. 389 transactions in the last 12 months; median £200k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £61,824 | £16,074 | -£432 | +£392 | 1.0% |
| Year 2 | £62,658 | £16,908 | -£864 | +£794 | 2.1% |
| Year 3 | £63,504 | £17,754 | -£1,296 | +£1,208 | 3.2% |
| Year 4 | £64,361 | £18,611 | -£1,728 | +£1,633 | 4.3% |
| Year 5 | £65,230 | £19,480 | -£2,160 | +£2,070 | 5.5% |
Assumes 1.35% 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 (£37,570).
No forecast available.