Recent sale
4 SCHOOL CLOSE
£375k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £327k for semi-detached houses in Blandford Forum. 291 transactions in the last 12 months; median £350k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £334,619 | £89,369 | -£2,844 | +£4,775 | 3.4% |
| Year 2 | £342,416 | £97,166 | -£5,688 | +£9,728 | 6.8% |
| Year 3 | £350,394 | £105,144 | -£8,532 | +£14,862 | 10.4% |
| Year 4 | £358,558 | £113,308 | -£11,376 | +£20,182 | 14.2% |
| Year 5 | £366,913 | £121,663 | -£14,220 | +£25,693 | 18.1% |
Assumes 2.33% 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 (£142,340).
No forecast available.