Recent sale
30 CONISTON DRIVE
£90k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £128k for end terrace houses in Sacriston. 469 transactions in the last 12 months; median £133k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £130,125 | £34,125 | +£3,528 | +£5,653 | 9.1% |
| Year 2 | £132,285 | £36,285 | +£7,056 | +£11,341 | 18.2% |
| Year 3 | £134,481 | £38,481 | +£10,584 | +£17,065 | 27.3% |
| Year 4 | £136,713 | £40,713 | +£14,112 | +£22,825 | 36.6% |
| Year 5 | £138,983 | £42,983 | +£17,640 | +£28,623 | 45.9% |
Assumes 1.66% 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 (£62,420).
No forecast available.