Recent sale
26 CHESTNUT DRIVE
£190k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £228k for semi-detached houses in Louth. 327 transactions in the last 12 months; median £225k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £231,169 | £60,169 | -£1,572 | +£1,597 | 1.6% |
| Year 2 | £234,382 | £63,382 | -£3,144 | +£3,238 | 3.2% |
| Year 3 | £237,640 | £66,640 | -£4,716 | +£4,924 | 4.9% |
| Year 4 | £240,944 | £69,944 | -£6,288 | +£6,656 | 6.6% |
| Year 5 | £244,293 | £73,293 | -£7,860 | +£8,433 | 8.3% |
Assumes 1.39% 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 (£101,420).
No forecast available.