Recent sale
1 THE COMPASSES
£525k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £307k for mid terrace houses in Leigh. 114 transactions in the last 12 months; median £548k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £308,013 | £77,763 | -£4,632 | -£3,619 | -2.7% |
| Year 2 | £309,030 | £78,780 | -£9,264 | -£7,234 | -5.4% |
| Year 3 | £310,049 | £79,799 | -£13,896 | -£10,847 | -8.1% |
| Year 4 | £311,073 | £80,823 | -£18,528 | -£14,455 | -10.8% |
| Year 5 | £312,099 | £81,849 | -£23,160 | -£18,061 | -13.5% |
Assumes 0.33% 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 (£133,940).
No forecast available.