Recent sale
6 HOMEFIELD AVENUE
£160k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £169k for semi-detached propertys in Leeds. 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 | £172,498 | £45,748 | +£36 | +£3,534 | 4.5% |
| Year 2 | £176,069 | £49,319 | +£72 | +£7,141 | 9.1% |
| Year 3 | £179,714 | £52,964 | +£108 | +£10,822 | 13.8% |
| Year 4 | £183,434 | £56,684 | +£144 | +£14,578 | 18.6% |
| Year 5 | £187,231 | £60,481 | +£180 | +£18,411 | 23.5% |
Assumes 2.07% 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 (£78,410).
No forecast available.