Recent sale
34 LEEDS ROAD
£480k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £475k for detached houses in Leeds. 387 transactions in the last 12 months; median £270k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £489,630 | £133,380 | +£120 | +£14,750 | 7.2% |
| Year 2 | £504,711 | £148,461 | +£240 | +£29,951 | 14.6% |
| Year 3 | £520,256 | £164,006 | +£360 | +£45,616 | 22.3% |
| Year 4 | £536,280 | £180,030 | +£480 | +£61,760 | 30.2% |
| Year 5 | £552,797 | £196,547 | +£600 | +£78,397 | 38.3% |
Assumes 3.08% 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 (£204,500).
No forecast available.