Recent sale
18 AMBERTON PLACE
£185k
Sale price
£/sqft
—
Rent pcm
—
Yield
—
Estimate of £221k 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 | £224,978 | £59,228 | +£372 | +£4,350 | 4.4% |
| Year 2 | £229,028 | £63,278 | +£744 | +£8,772 | 8.9% |
| Year 3 | £233,150 | £67,400 | +£1,116 | +£13,266 | 13.4% |
| Year 4 | £237,347 | £71,597 | +£1,488 | +£17,835 | 18.1% |
| Year 5 | £241,619 | £75,869 | +£1,860 | +£22,479 | 22.8% |
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 (£98,690).
No forecast available.