Recent sale
30 WOODLAND LEA
£236k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £300k for detached bungalows in Peterborough. 403 transactions in the last 12 months; median £282k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £306,600 | £81,600 | -£1,068 | +£5,532 | 4.2% |
| Year 2 | £313,345 | £88,345 | -£2,136 | +£11,209 | 8.6% |
| Year 3 | £320,239 | £95,239 | -£3,204 | +£17,035 | 13.0% |
| Year 4 | £327,284 | £102,284 | -£4,272 | +£23,012 | 17.6% |
| Year 5 | £334,484 | £109,484 | -£5,340 | +£29,144 | 22.2% |
Assumes 2.20% 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 (£131,000).
No forecast available.