Recent sale
28 GOODWOOD AVENUE
£247k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £238k for semi-detached houses in Nottingham. 867 transactions in the last 12 months; median £215k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £247,996 | £69,496 | +£2,832 | +£12,828 | 12.2% |
| Year 2 | £258,412 | £79,912 | +£5,664 | +£26,076 | 24.8% |
| Year 3 | £269,265 | £90,765 | +£8,496 | +£39,761 | 37.8% |
| Year 4 | £280,574 | £102,074 | +£11,328 | +£53,902 | 51.2% |
| Year 5 | £292,358 | £113,858 | +£14,160 | +£68,518 | 65.1% |
Assumes 4.20% 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 (£105,320).
No forecast available.