Recent sale
12 LEES ROAD
£215k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £232k for semi-detached houses in Ashton-Under-Lyne. 244 transactions in the last 12 months; median £180k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £245,015 | £71,015 | +£5,268 | +£18,283 | 17.8% |
| Year 2 | £258,761 | £84,761 | +£10,536 | +£37,297 | 36.2% |
| Year 3 | £273,277 | £99,277 | +£15,804 | +£57,081 | 55.4% |
| Year 4 | £288,608 | £114,608 | +£21,072 | +£77,680 | 75.4% |
| Year 5 | £304,799 | £130,799 | +£26,340 | +£99,139 | 96.3% |
Assumes 5.61% 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 (£102,980).
No forecast available.