Recent sale
281 BURFORD
£112k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £147k for mid terrace houses in Telford. 236 transactions in the last 12 months; median £179k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £149,411 | £39,161 | +£3,204 | +£5,615 | 8.0% |
| Year 2 | £151,861 | £41,611 | +£6,408 | +£11,269 | 16.1% |
| Year 3 | £154,352 | £44,102 | +£9,612 | +£16,964 | 24.3% |
| Year 4 | £156,883 | £46,633 | +£12,816 | +£22,699 | 32.5% |
| Year 5 | £159,456 | £49,206 | +£16,020 | +£28,476 | 40.8% |
Assumes 1.64% 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 (£69,830).
No forecast available.