Recent sale
158 LEEDS ROAD
£386k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £359k for semi-detached houses in Leeds. 387 transactions in the last 12 months; median £270k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £370,057 | £100,807 | +£552 | +£11,609 | 7.5% |
| Year 2 | £381,455 | £112,205 | +£1,104 | +£23,559 | 15.1% |
| Year 3 | £393,204 | £123,954 | +£1,656 | +£35,860 | 23.0% |
| Year 4 | £405,314 | £136,064 | +£2,208 | +£48,522 | 31.1% |
| Year 5 | £417,798 | £148,548 | +£2,760 | +£61,558 | 39.5% |
Assumes 3.08% 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 (£155,780).
No forecast available.