Recent sale
6 SCHOOL PLAIN
£190k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £200k for semi-detached houses in Dereham. 247 transactions in the last 12 months; median £228k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £201,720 | £51,720 | -£1,908 | -£188 | -0.2% |
| Year 2 | £203,455 | £53,455 | -£3,816 | -£361 | -0.4% |
| Year 3 | £205,205 | £55,205 | -£5,724 | -£519 | -0.6% |
| Year 4 | £206,969 | £56,969 | -£7,632 | -£663 | -0.7% |
| Year 5 | £208,749 | £58,749 | -£9,540 | -£791 | -0.9% |
Assumes 0.86% 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 (£90,500).
No forecast available.