Recent sale
43 SEARCHLIGHT HEIGHTS
£388k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £416k for semi-detached houses in ROCHESTER. 301 transactions in the last 12 months; median £375k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £423,738 | £111,738 | +£660 | +£8,398 | 4.7% |
| Year 2 | £431,619 | £119,619 | +£1,320 | +£16,939 | 9.4% |
| Year 3 | £439,647 | £127,647 | +£1,980 | +£25,627 | 14.3% |
| Year 4 | £447,825 | £135,825 | +£2,640 | +£34,465 | 19.2% |
| Year 5 | £456,154 | £144,154 | +£3,300 | +£43,454 | 24.2% |
Assumes 1.86% 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 (£179,720).
No forecast available.