Recent sale
50 GOODSHAW AVENUE
£135k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £184k for end terrace houses in Rossendale. 482 transactions in the last 12 months; median £189k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £189,446 | £51,446 | +£4,752 | +£10,198 | 12.1% |
| Year 2 | £195,054 | £57,054 | +£9,504 | +£20,558 | 24.4% |
| Year 3 | £200,828 | £62,828 | +£14,256 | +£31,084 | 36.9% |
| Year 4 | £206,772 | £68,772 | +£19,008 | +£41,780 | 49.6% |
| Year 5 | £212,893 | £74,893 | +£23,760 | +£52,653 | 62.5% |
Assumes 2.96% 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 (£84,260).
No forecast available.