Recent sale
18 AMBERTON PLACE
£185k
Sale price
£/sqft
—
Rent pcm
—
Yield
—
Estimate of £250k for semi-detached houses in Leeds. 378 transactions in the last 12 months; median £241k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £254,500 | £67,000 | +£672 | +£5,172 | 4.7% |
| Year 2 | £259,081 | £71,581 | +£1,344 | +£10,425 | 9.5% |
| Year 3 | £263,744 | £76,244 | +£2,016 | +£15,760 | 14.3% |
| Year 4 | £268,492 | £80,992 | +£2,688 | +£21,180 | 19.3% |
| Year 5 | £273,325 | £85,825 | +£3,360 | +£26,685 | 24.3% |
Assumes 1.80% 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 (£110,000).
No forecast available.