Recent sale
24 ANCASTER ROAD
£375k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £274k for semi-detached houses in STAMFORD. 334 transactions in the last 12 months; median £330k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £276,219 | £70,719 | -£960 | +£1,259 | 1.0% |
| Year 2 | £278,457 | £72,957 | -£1,920 | +£2,537 | 2.1% |
| Year 3 | £280,712 | £75,212 | -£2,880 | +£3,832 | 3.2% |
| Year 4 | £282,986 | £77,486 | -£3,840 | +£5,146 | 4.3% |
| Year 5 | £285,278 | £79,778 | -£4,800 | +£6,478 | 5.4% |
Assumes 0.81% 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 (£120,080).
No forecast available.