Recent sale
14 BEDFORDS FOLD
£460k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £647k for detached houses in Leeds. 511 transactions in the last 12 months; median £260k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £660,264 | £175,014 | -£3,396 | +£9,868 | 3.6% |
| Year 2 | £673,799 | £188,549 | -£6,792 | +£20,007 | 7.2% |
| Year 3 | £687,612 | £202,362 | -£10,188 | +£30,424 | 11.0% |
| Year 4 | £701,708 | £216,458 | -£13,584 | +£41,124 | 14.9% |
| Year 5 | £716,093 | £230,843 | -£16,980 | +£52,113 | 18.8% |
Assumes 2.05% 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 (£276,740).
No forecast available.