Recent sale
18 AMBERTON PLACE
£185k
Sale price
£/sqft
—
Rent pcm
—
Yield
—
Estimate of £241k for semi-detached houses in Leeds. 378 transactions in the last 12 months; median £241k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £245,338 | £64,588 | +£540 | +£4,878 | 4.6% |
| Year 2 | £249,754 | £69,004 | +£1,080 | +£9,834 | 9.2% |
| Year 3 | £254,250 | £73,500 | +£1,620 | +£14,870 | 14.0% |
| Year 4 | £258,826 | £78,076 | +£2,160 | +£19,986 | 18.8% |
| Year 5 | £263,485 | £82,735 | +£2,700 | +£25,185 | 23.7% |
Assumes 1.80% 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 (£106,490).
No forecast available.