30 Albany Street, Hull, HU3 1PL
Estimate of £150k for this mid terrace house. 255 sales in HU3 in the last 12 months; median £108k.
Value History
Rental Market
Market Metrics
Sales & Yield
3 metricsInvestment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£150,000
- SDLT standard£500
- SDLT BTL surcharge (5%)£7,500
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£160,100
Funding
- Deposit (25%)£37,500
- Mortgage (75% LTV)£112,500
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£47,600
Monthly Returns
- Monthly Rent (estimate)£1,150
- Mortgage Payment (IO)-£492
- Management (10%)-£115
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£443
Capital Returns
- 5yr Property Value£179,968
- 5yr Capital Gain (3.71% pa, historical)+£29,968
- 5yr Cumulative Rent (net)+£58,640
- Less mortgage interest-£29,520
- 5yr Total Return+£59,087
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £155,565 | £43,065 | +£5,316 | +£10,881 | 22.9% |
| Year 2 | £161,336 | £48,836 | +£10,884 | +£22,220 | 46.7% |
| Year 3 | £167,322 | £54,822 | +£16,698 | +£34,020 | 71.5% |
| Year 4 | £173,530 | £61,030 | +£22,774 | +£46,304 | 97.3% |
| Year 5 | £179,968 | £67,468 | +£29,120 | +£59,087 | 124.1% |
Modelled on the live asking price. Capital growth 3.71% a year is the HU3 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£47,600).
Price Forecast
No forecast available.