Recent sale
11 SCHOOL LANE
£235k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £323k for detached bungalows in Thetford. 93 transactions in the last 12 months; median £275k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £328,943 | £86,693 | +£1,116 | +£7,059 | 5.0% |
| Year 2 | £334,996 | £92,746 | +£2,232 | +£14,228 | 10.1% |
| Year 3 | £341,160 | £98,910 | +£3,348 | +£21,508 | 15.3% |
| Year 4 | £347,437 | £105,187 | +£4,464 | +£28,901 | 20.5% |
| Year 5 | £353,830 | £111,580 | +£5,580 | +£36,410 | 25.9% |
Assumes 1.84% 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 (£140,660).
No forecast available.