Estimate of £200k for end terrace bungalows in Leeds. 147 transactions in the last 12 months; median £295k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £198,160 | £48,160 | -£828 | -£2,668 | -2.9% |
| Year 2 | £196,337 | £46,337 | -£1,656 | -£5,319 | -5.9% |
| Year 3 | £194,531 | £44,531 | -£2,484 | -£7,953 | -8.8% |
| Year 4 | £192,741 | £42,741 | -£3,312 | -£10,571 | -11.7% |
| Year 5 | £190,968 | £40,968 | -£4,140 | -£13,172 | -14.6% |
Assumes -0.92% 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 (£90,500).
No forecast available.