Recent sale
8 SPENCER STREET
£208k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £197k for terrace propertys in Northampton. 460 transactions in the last 12 months; median £256k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £201,314 | £53,564 | +£384 | +£4,698 | 5.3% |
| Year 2 | £205,723 | £57,973 | +£768 | +£9,491 | 10.6% |
| Year 3 | £210,228 | £62,478 | +£1,152 | +£14,380 | 16.1% |
| Year 4 | £214,832 | £67,082 | +£1,536 | +£19,368 | 21.7% |
| Year 5 | £219,537 | £71,787 | +£1,920 | +£24,457 | 27.4% |
Assumes 2.19% 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 (£89,330).
No forecast available.