Recent sale
28 GOODWOOD AVENUE
£247k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £224k for semi-detached houses in Nottingham. 867 transactions in the last 12 months; median £215k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £233,408 | £65,408 | +£2,940 | +£12,348 | 12.4% |
| Year 2 | £243,211 | £75,211 | +£5,880 | +£25,091 | 25.1% |
| Year 3 | £253,426 | £85,426 | +£8,820 | +£38,246 | 38.3% |
| Year 4 | £264,070 | £96,070 | +£11,760 | +£51,830 | 51.9% |
| Year 5 | £275,161 | £107,161 | +£14,700 | +£65,861 | 66.0% |
Assumes 4.20% 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 (£99,860).
No forecast available.