Recent sale
39 VERDURE AVENUE
£290k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £439k for semi-detached propertys in Bolton. 638 transactions in the last 12 months; median £170k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £456,428 | £127,178 | +£6,096 | +£23,524 | 12.4% |
| Year 2 | £474,549 | £145,299 | +£12,192 | +£47,741 | 25.2% |
| Year 3 | £493,388 | £164,138 | +£18,288 | +£72,676 | 38.4% |
| Year 4 | £512,976 | £183,726 | +£24,384 | +£98,360 | 51.9% |
| Year 5 | £533,341 | £204,091 | +£30,480 | +£124,821 | 65.9% |
Assumes 3.97% 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 (£189,380).
No forecast available.