Recent sale
27 COMMERCIAL STREET
£146k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £46k for flat/maisonettes in Crook. 269 transactions in the last 12 months; median £115k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £46,846 | £12,346 | -£300 | +£546 | 1.7% |
| Year 2 | £47,708 | £13,208 | -£600 | +£1,108 | 3.5% |
| Year 3 | £48,586 | £14,086 | -£900 | +£1,686 | 5.3% |
| Year 4 | £49,480 | £14,980 | -£1,200 | +£2,280 | 7.1% |
| Year 5 | £50,391 | £15,891 | -£1,500 | +£2,891 | 9.0% |
Assumes 1.84% 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 (£32,020).
No forecast available.