Recent sale
30 TWINE STREET
£300k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £261k for semi-detached houses in Leeds. 306 transactions in the last 12 months; median £175k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £268,282 | £72,532 | +£3,948 | +£11,230 | 9.8% |
| Year 2 | £275,767 | £80,017 | +£7,896 | +£22,663 | 19.8% |
| Year 3 | £283,461 | £87,711 | +£11,844 | +£34,305 | 29.9% |
| Year 4 | £291,369 | £95,619 | +£15,792 | +£46,161 | 40.3% |
| Year 5 | £299,499 | £103,749 | +£19,740 | +£58,239 | 50.8% |
Assumes 2.79% 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 (£114,620).
No forecast available.