Recent sale
40 VICARAGE LANE
£450k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £299k for detached bungalows in Helpringham. 533 transactions in the last 12 months; median £219k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £301,392 | £77,142 | -£1,572 | +£820 | 0.6% |
| Year 2 | £303,803 | £79,553 | -£3,144 | +£1,659 | 1.3% |
| Year 3 | £306,234 | £81,984 | -£4,716 | +£2,518 | 1.9% |
| Year 4 | £308,683 | £84,433 | -£6,288 | +£3,395 | 2.6% |
| Year 5 | £311,153 | £86,903 | -£7,860 | +£4,293 | 3.3% |
Assumes 0.80% 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 (£130,580).
No forecast available.