Recent sale
53 PEVERIL ROAD
£575k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £334k for semi-detached houses in Nottingham. 752 transactions in the last 12 months; median £255k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £342,450 | £91,950 | +£6,024 | +£14,474 | 10.0% |
| Year 2 | £351,114 | £100,614 | +£12,048 | +£29,162 | 20.1% |
| Year 3 | £359,997 | £109,497 | +£18,072 | +£44,069 | 30.3% |
| Year 4 | £369,105 | £118,605 | +£24,096 | +£59,201 | 40.7% |
| Year 5 | £378,444 | £127,944 | +£30,120 | +£74,564 | 51.3% |
Assumes 2.53% 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 (£145,280).
No forecast available.