Recent sale
56 GOODES LANE
£350k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £358k for semi-detached houses in Leicester. 645 transactions in the last 12 months; median £310k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £361,938 | £93,438 | -£1,560 | +£2,378 | 1.5% |
| Year 2 | £365,919 | £97,419 | -£3,120 | +£4,799 | 3.1% |
| Year 3 | £369,944 | £101,444 | -£4,680 | +£7,264 | 4.7% |
| Year 4 | £374,014 | £105,514 | -£6,240 | +£9,774 | 6.3% |
| Year 5 | £378,128 | £109,628 | -£7,800 | +£12,328 | 7.9% |
Assumes 1.10% 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 (£155,360).
No forecast available.