Recent sale
ASHBY LODGE SHEPHERDS LANE
£440k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £467k for detached houses in Sleaford. 533 transactions in the last 12 months; median £219k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £470,736 | £120,486 | -£1,668 | +£2,068 | 1.0% |
| Year 2 | £474,502 | £124,252 | -£3,336 | +£4,166 | 2.1% |
| Year 3 | £478,298 | £128,048 | -£5,004 | +£6,294 | 3.1% |
| Year 4 | £482,124 | £131,874 | -£6,672 | +£8,452 | 4.2% |
| Year 5 | £485,981 | £135,731 | -£8,340 | +£10,641 | 5.3% |
Assumes 0.80% 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 (£201,140).
No forecast available.