Recent sale
SUNDOWNER HOLIDAY PARK NEWPORT ROAD
£53k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £27k 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 | £27,683 | £7,433 | -£1,056 | -£373 | -1.5% |
| Year 2 | £28,383 | £8,133 | -£2,112 | -£729 | -2.9% |
| Year 3 | £29,102 | £8,852 | -£3,168 | -£1,066 | -4.3% |
| Year 4 | £29,838 | £9,588 | -£4,224 | -£1,386 | -5.5% |
| Year 5 | £30,593 | £10,343 | -£5,280 | -£1,687 | -6.8% |
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 (£24,990).
No forecast available.