24 Bessemer Street, Ferryhill, DL17 8NJ
Estimate of £47k for this mid terrace house. 251 sales in DL17 in the last 12 months; median £84k.
Value History
Rental Market
Market Metrics
Sales & Yield
3 metricsInvestment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£45,000
- SDLT standard£0
- SDLT BTL surcharge (5%)£2,250
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£49,350
Funding
- Deposit (25%)£11,250
- Mortgage (75% LTV)£33,750
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£15,600
Monthly Returns
- Monthly Rent (estimate)£400
- Mortgage Payment (IO)-£148
- Management (10%)-£40
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£112
Capital Returns
- 5yr Property Value£65,176
- 5yr Capital Gain (7.69% pa, historical)+£20,176
- 5yr Cumulative Rent (net)+£16,483
- Less mortgage interest-£8,880
- 5yr Total Return+£27,780
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £48,460 | £14,710 | +£1,344 | +£4,804 | 30.8% |
| Year 2 | £52,187 | £18,437 | +£2,772 | +£9,959 | 63.8% |
| Year 3 | £56,200 | £22,450 | +£4,286 | +£15,486 | 99.3% |
| Year 4 | £60,522 | £26,772 | +£5,900 | +£21,422 | 137.3% |
| Year 5 | £65,176 | £31,426 | +£7,603 | +£27,780 | 178.1% |
Modelled on the live asking price. Capital growth 7.69% a year is the DL17 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£15,600).
Price Forecast
No forecast available.