Recent sale
9 POLDORY VIEW
£117k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £123k for end terrace houses in Redruth. 142 transactions in the last 12 months; median £299k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £128,018 | £35,768 | -£1,644 | +£3,374 | 5.6% |
| Year 2 | £133,242 | £40,992 | -£3,288 | +£6,954 | 11.5% |
| Year 3 | £138,678 | £46,428 | -£4,932 | +£10,746 | 17.8% |
| Year 4 | £144,336 | £52,086 | -£6,576 | +£14,760 | 24.4% |
| Year 5 | £150,225 | £57,975 | -£8,220 | +£19,005 | 31.4% |
Assumes 4.08% 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 (£60,510).
No forecast available.