Recent sale
SUNDOWNER HOLIDAY PARK NEWPORT ROAD
£53k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £21k for bungalow propertys in Great Yarmouth. 277 transactions in the last 12 months; median £255k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £21,531 | £5,781 | -£780 | -£249 | -1.1% |
| Year 2 | £22,076 | £6,326 | -£1,560 | -£484 | -2.1% |
| Year 3 | £22,635 | £6,885 | -£2,340 | -£705 | -3.1% |
| Year 4 | £23,207 | £7,457 | -£3,120 | -£913 | -4.0% |
| Year 5 | £23,794 | £8,044 | -£3,900 | -£1,106 | -4.9% |
Assumes 2.53% 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 (£22,770).
No forecast available.