Recent sale
4 PEATWOOD AVENUE
£175k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £204k for flat/maisonettes in Kirkby. 127 transactions in the last 12 months; median £140k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £211,099 | £58,099 | +£1,692 | +£8,791 | 9.5% |
| Year 2 | £218,445 | £65,445 | +£3,384 | +£17,829 | 19.4% |
| Year 3 | £226,047 | £73,047 | +£5,076 | +£27,123 | 29.5% |
| Year 4 | £233,914 | £80,914 | +£6,768 | +£36,682 | 39.8% |
| Year 5 | £242,054 | £89,054 | +£8,460 | +£46,514 | 50.5% |
Assumes 3.48% 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 (£92,060).
No forecast available.