Recent sale
ASHBY LODGE SHEPHERDS LANE
£440k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £492k for detached propertys in Helpringham. 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 | £495,936 | £126,936 | -£1,716 | +£2,220 | 1.0% |
| Year 2 | £499,903 | £130,903 | -£3,432 | +£4,471 | 2.1% |
| Year 3 | £503,903 | £134,903 | -£5,148 | +£6,755 | 3.2% |
| Year 4 | £507,934 | £138,934 | -£6,864 | +£9,070 | 4.3% |
| Year 5 | £511,997 | £142,997 | -£8,580 | +£11,417 | 5.4% |
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 (£211,640).
No forecast available.