Recent sale
2 BEAUMONT STREET
£102k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £136k for mid terrace houses in ASHTON-UNDER-LYNE. 244 transactions in the last 12 months; median £180k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £143,630 | £41,630 | +£3,156 | +£10,786 | 16.5% |
| Year 2 | £151,687 | £49,687 | +£6,312 | +£21,999 | 33.6% |
| Year 3 | £160,197 | £58,197 | +£9,468 | +£33,665 | 51.4% |
| Year 4 | £169,184 | £67,184 | +£12,624 | +£45,808 | 69.9% |
| Year 5 | £178,675 | £76,675 | +£15,780 | +£58,455 | 89.2% |
Assumes 5.61% 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 (£65,540).
No forecast available.