Recent sale
67 LEES ROAD
£160k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £238k for semi-detached houses in Ashton-under-Lyne. 148 transactions in the last 12 months; median £200k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £247,187 | £68,687 | +£1,752 | +£10,939 | 10.4% |
| Year 2 | £256,728 | £78,228 | +£3,504 | +£22,232 | 21.1% |
| Year 3 | £266,638 | £88,138 | +£5,256 | +£33,894 | 32.2% |
| Year 4 | £276,930 | £98,430 | +£7,008 | +£45,938 | 43.6% |
| Year 5 | £287,620 | £109,120 | +£8,760 | +£58,380 | 55.4% |
Assumes 3.86% 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 (£105,320).
No forecast available.