Recent sale
2 SCHOOL CLOSE
£450k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £661k for semi-detached houses in Bolsover. 265 transactions in the last 12 months; median £175k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £668,800 | £173,050 | +£6,780 | +£14,580 | 5.2% |
| Year 2 | £676,692 | £180,942 | +£13,560 | +£29,252 | 10.4% |
| Year 3 | £684,677 | £188,927 | +£20,340 | +£44,017 | 15.6% |
| Year 4 | £692,756 | £197,006 | +£27,120 | +£58,876 | 20.8% |
| Year 5 | £700,930 | £205,180 | +£33,900 | +£73,830 | 26.1% |
Assumes 1.18% 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 (£282,620).
No forecast available.