Recent sale
140 GOODRINGTON ROAD
£457k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £581k for bungalow propertys in Paignton. 268 transactions in the last 12 months; median £265k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £590,180 | £154,430 | -£1,992 | +£7,188 | 2.9% |
| Year 2 | £599,505 | £163,755 | -£3,984 | +£14,521 | 5.8% |
| Year 3 | £608,977 | £173,227 | -£5,976 | +£22,001 | 8.8% |
| Year 4 | £618,599 | £182,849 | -£7,968 | +£29,631 | 11.9% |
| Year 5 | £628,373 | £192,623 | -£9,960 | +£37,413 | 15.0% |
Assumes 1.58% 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 (£249,020).
No forecast available.