Recent sale
22 TOWNGATE FOLD
£160k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £147k for terrace propertys in Holmfirth. 443 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 | £148,720 | £38,470 | -£36 | +£1,684 | 2.4% |
| Year 2 | £150,460 | £40,210 | -£72 | +£3,388 | 4.9% |
| Year 3 | £152,220 | £41,970 | -£108 | +£5,112 | 7.3% |
| Year 4 | £154,001 | £43,751 | -£144 | +£6,857 | 9.8% |
| Year 5 | £155,803 | £45,553 | -£180 | +£8,623 | 12.3% |
Assumes 1.17% 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 (£69,830).
No forecast available.