Recent sale
1 THE HILL TOP
£335k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £591k for detached houses in Barnsley. 417 transactions in the last 12 months; median £165k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £615,231 | £171,981 | +£1,872 | +£26,103 | 10.3% |
| Year 2 | £640,455 | £197,205 | +£3,744 | +£53,199 | 21.0% |
| Year 3 | £666,714 | £223,464 | +£5,616 | +£81,330 | 32.1% |
| Year 4 | £694,049 | £250,799 | +£7,488 | +£110,537 | 43.7% |
| Year 5 | £722,505 | £279,255 | +£9,360 | +£140,865 | 55.6% |
Assumes 4.10% 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 (£253,220).
No forecast available.