Recent sale
83 HACKETT WAY
£570k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £488k for detached houses in Chichester. 359 transactions in the last 12 months; median £365k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £489,366 | £123,366 | -£8,016 | -£6,650 | -3.2% |
| Year 2 | £490,737 | £124,737 | -£16,032 | -£13,295 | -6.3% |
| Year 3 | £492,111 | £126,111 | -£24,048 | -£19,937 | -9.5% |
| Year 4 | £493,489 | £127,489 | -£32,064 | -£26,575 | -12.7% |
| Year 5 | £494,870 | £128,870 | -£40,080 | -£33,210 | -15.8% |
Assumes 0.28% 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 (£209,960).
No forecast available.