Recent sale
15 RADCLIFFE ROAD
£1.20M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £163k for flat/maisonettes in Nottingham. 599 transactions in the last 12 months; median £290k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £164,141 | £41,891 | +£852 | +£1,993 | 2.6% |
| Year 2 | £165,290 | £43,040 | +£1,704 | +£3,994 | 5.3% |
| Year 3 | £166,447 | £44,197 | +£2,556 | +£6,003 | 7.9% |
| Year 4 | £167,612 | £45,362 | +£3,408 | +£8,020 | 10.5% |
| Year 5 | £168,785 | £46,535 | +£4,260 | +£10,045 | 13.2% |
Assumes 0.70% 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 (£76,070).
No forecast available.