Recent sale
42 OLD SHOW FIELD WAY
£290k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £258k for mid terrace houses in Honiton. 260 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 | £260,012 | £66,512 | -£1,872 | +£140 | 0.1% |
| Year 2 | £262,040 | £68,540 | -£3,744 | +£296 | 0.3% |
| Year 3 | £264,084 | £70,584 | -£5,616 | +£468 | 0.4% |
| Year 4 | £266,144 | £72,644 | -£7,488 | +£656 | 0.6% |
| Year 5 | £268,220 | £74,720 | -£9,360 | +£860 | 0.8% |
Assumes 0.78% 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 (£113,360).
No forecast available.