Recent sale
10 GOODING RISE
£225k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £309k for semi-detached houses in Tiverton. 347 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 | £304,458 | £72,708 | -£1,488 | -£6,030 | -4.5% |
| Year 2 | £299,982 | £68,232 | -£2,976 | -£11,994 | -8.9% |
| Year 3 | £295,572 | £63,822 | -£4,464 | -£17,892 | -13.3% |
| Year 4 | £291,228 | £59,478 | -£5,952 | -£23,724 | -17.6% |
| Year 5 | £286,946 | £55,196 | -£7,440 | -£29,494 | -21.9% |
Assumes -1.47% 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 (£134,780).
No forecast available.