Recent sale
15 TOWGOOD CLOSE
£375k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £90k for flat/maisonettes in Peterborough. 403 transactions in the last 12 months; median £282k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £91,980 | £24,480 | -£144 | +£1,836 | 3.8% |
| Year 2 | £94,004 | £26,504 | -£288 | +£3,716 | 7.7% |
| Year 3 | £96,072 | £28,572 | -£432 | +£5,640 | 11.7% |
| Year 4 | £98,185 | £30,685 | -£576 | +£7,609 | 15.8% |
| Year 5 | £100,345 | £32,845 | -£720 | +£9,625 | 19.9% |
Assumes 2.20% 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 (£48,300).
No forecast available.