Recent sale
14 LANCHARD RISE
£210k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £215k for end terrace houses in Liskeard. 276 transactions in the last 12 months; median £239k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £217,172 | £55,922 | -£444 | +£1,728 | 1.8% |
| Year 2 | £219,365 | £58,115 | -£888 | +£3,477 | 3.6% |
| Year 3 | £221,581 | £60,331 | -£1,332 | +£5,249 | 5.4% |
| Year 4 | £223,818 | £62,568 | -£1,776 | +£7,042 | 7.3% |
| Year 5 | £226,079 | £64,829 | -£2,220 | +£8,859 | 9.2% |
Assumes 1.01% 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 (£96,350).
No forecast available.