Recent sale
23 TOWNELEY STREET
£69k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £100k for terrace propertys in Lancashire. 452 transactions in the last 12 months; median £125k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £105,640 | £30,640 | +£2,640 | +£8,280 | 15.9% |
| Year 2 | £111,598 | £36,598 | +£5,280 | +£16,878 | 32.5% |
| Year 3 | £117,892 | £42,892 | +£7,920 | +£25,812 | 49.6% |
| Year 4 | £124,541 | £49,541 | +£10,560 | +£35,101 | 67.5% |
| Year 5 | £131,565 | £56,565 | +£13,200 | +£44,765 | 86.1% |
Assumes 5.64% 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 (£52,000).
No forecast available.