Estimate of £90k for detached propertys in Weston-super-Mare. 469 transactions in the last 12 months; median £205k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £90,909 | £23,409 | -£1,764 | -£855 | -1.8% |
| Year 2 | £91,827 | £24,327 | -£3,528 | -£1,701 | -3.5% |
| Year 3 | £92,755 | £25,255 | -£5,292 | -£2,537 | -5.3% |
| Year 4 | £93,691 | £26,191 | -£7,056 | -£3,365 | -7.0% |
| Year 5 | £94,638 | £27,138 | -£8,820 | -£4,182 | -8.7% |
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 (£48,300).
No forecast available.