Recent sale
DICKMAN BUILDINGS FIFTH STREET
£2k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £49k for mid terrace houses in Horden. 432 transactions in the last 12 months; median £74k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £49,799 | £13,049 | +£1,188 | +£1,987 | 6.0% |
| Year 2 | £50,610 | £13,860 | +£2,376 | +£3,986 | 12.0% |
| Year 3 | £51,435 | £14,685 | +£3,564 | +£5,999 | 18.1% |
| Year 4 | £52,274 | £15,524 | +£4,752 | +£8,026 | 24.2% |
| Year 5 | £53,126 | £16,376 | +£5,940 | +£10,066 | 30.4% |
Assumes 1.63% 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 (£33,130).
No forecast available.