Recent sale
40 VICARAGE LANE
£450k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £416k for detached houses in Sleaford. 533 transactions in the last 12 months; median £219k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £419,328 | £107,328 | -£1,500 | +£1,828 | 1.0% |
| Year 2 | £422,683 | £110,683 | -£3,000 | +£3,683 | 2.0% |
| Year 3 | £426,064 | £114,064 | -£4,500 | +£5,564 | 3.1% |
| Year 4 | £429,473 | £117,473 | -£6,000 | +£7,473 | 4.2% |
| Year 5 | £432,908 | £120,908 | -£7,500 | +£9,408 | 5.2% |
Assumes 0.80% 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 (£179,720).
No forecast available.