Recent sale
CHALET 139 FLORIDA ESTATE BACK MARKET LANE
£18k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £43k for bungalow propertys in Great Yarmouth. 277 transactions in the last 12 months; median £255k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £44,088 | £11,838 | -£696 | +£392 | 1.3% |
| Year 2 | £45,203 | £12,953 | -£1,392 | +£811 | 2.6% |
| Year 3 | £46,347 | £14,097 | -£2,088 | +£1,259 | 4.1% |
| Year 4 | £47,520 | £15,270 | -£2,784 | +£1,736 | 5.6% |
| Year 5 | £48,722 | £16,472 | -£3,480 | +£2,242 | 7.3% |
Assumes 2.53% 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 (£30,910).
No forecast available.