Recent sale
GLEBE HOUSE MAIN STREET
£715k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £534k for semi-detached bungalows in York. 128 transactions in the last 12 months; median £362k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £540,995 | £140,495 | -£3,096 | +£3,899 | 1.7% |
| Year 2 | £548,082 | £147,582 | -£6,192 | +£7,890 | 3.4% |
| Year 3 | £555,262 | £154,762 | -£9,288 | +£11,974 | 5.2% |
| Year 4 | £562,536 | £162,036 | -£12,384 | +£16,152 | 7.0% |
| Year 5 | £569,905 | £169,405 | -£15,480 | +£20,425 | 8.9% |
Assumes 1.31% 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 (£229,280).
No forecast available.