Recent sale
60 BERESFORD STREET
£74k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £131k for mid terrace houses in Stoke. 709 transactions in the last 12 months; median £135k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £131,144 | £32,894 | +£2,844 | +£2,988 | 4.7% |
| Year 2 | £131,288 | £33,038 | +£5,688 | +£5,976 | 9.4% |
| Year 3 | £131,433 | £33,183 | +£8,532 | +£8,965 | 14.1% |
| Year 4 | £131,577 | £33,327 | +£11,376 | +£11,953 | 18.8% |
| Year 5 | £131,722 | £33,472 | +£14,220 | +£14,942 | 23.5% |
Assumes 0.11% 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 (£63,590).
No forecast available.