Estimate of £26k for detached propertys in Weston-super-Mare. 469 transactions in the last 12 months; median £205k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £26,263 | £6,763 | -£1,008 | -£745 | -3.0% |
| Year 2 | £26,528 | £7,028 | -£2,016 | -£1,488 | -6.0% |
| Year 3 | £26,796 | £7,296 | -£3,024 | -£2,228 | -9.0% |
| Year 4 | £27,066 | £7,566 | -£4,032 | -£2,966 | -12.0% |
| Year 5 | £27,340 | £7,840 | -£5,040 | -£3,700 | -15.0% |
Assumes 1.01% 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 (£24,620).
No forecast available.