Recent sale
18 AMBERTON PLACE
£185k
Sale price
£/sqft
—
Rent pcm
—
Yield
—
Estimate of £228k for semi-detached houses in Leeds. 378 transactions in the last 12 months; median £241k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £232,104 | £61,104 | +£588 | +£4,692 | 4.6% |
| Year 2 | £236,282 | £65,282 | +£1,176 | +£9,458 | 9.3% |
| Year 3 | £240,535 | £69,535 | +£1,764 | +£14,299 | 14.1% |
| Year 4 | £244,865 | £73,865 | +£2,352 | +£19,217 | 18.9% |
| Year 5 | £249,272 | £78,272 | +£2,940 | +£24,212 | 23.9% |
Assumes 1.80% 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 (£101,420).
No forecast available.