Recent sale
6 POPPY CLOSE
£360k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £349k for detached bungalows in Bungay. 131 transactions in the last 12 months; median £253k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £354,061 | £92,311 | -£3,840 | +£1,221 | 0.8% |
| Year 2 | £359,194 | £97,444 | -£7,680 | +£2,514 | 1.7% |
| Year 3 | £364,403 | £102,653 | -£11,520 | +£3,883 | 2.6% |
| Year 4 | £369,687 | £107,937 | -£15,360 | +£5,327 | 3.5% |
| Year 5 | £375,047 | £113,297 | -£19,200 | +£6,847 | 4.5% |
Assumes 1.45% 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 (£151,580).
No forecast available.