Recent sale
WINTERTON VALLEY ESTATE EDWARD ROAD
£61k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £49k 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 | £50,240 | £13,490 | -£972 | +£268 | 0.8% |
| Year 2 | £51,511 | £14,761 | -£1,944 | +£567 | 1.7% |
| Year 3 | £52,814 | £16,064 | -£2,916 | +£898 | 2.7% |
| Year 4 | £54,150 | £17,400 | -£3,888 | +£1,262 | 3.8% |
| Year 5 | £55,520 | £18,770 | -£4,860 | +£1,660 | 5.0% |
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 (£33,130).
No forecast available.