Recent sale
137 GRESHAM ROAD
£67k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £83k for terrace propertys in Middlesbrough,. 182 transactions in the last 12 months; median £72k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £88,470 | £26,220 | +£1,800 | +£7,270 | 15.9% |
| Year 2 | £94,300 | £32,050 | +£3,600 | +£14,900 | 32.6% |
| Year 3 | £100,514 | £38,264 | +£5,400 | +£22,914 | 50.1% |
| Year 4 | £107,138 | £44,888 | +£7,200 | +£31,338 | 68.6% |
| Year 5 | £114,199 | £51,949 | +£9,000 | +£40,199 | 87.9% |
Assumes 6.59% 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 (£45,710).
No forecast available.