Recent sale
69 SEVENTH STREET
£35k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £43k for terrace propertys in Horden. 432 transactions in the last 12 months; median £74k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £43,701 | £11,451 | +£924 | +£1,625 | 5.3% |
| Year 2 | £44,413 | £12,163 | +£1,848 | +£3,261 | 10.5% |
| Year 3 | £45,137 | £12,887 | +£2,772 | +£4,909 | 15.9% |
| Year 4 | £45,873 | £13,623 | +£3,696 | +£6,569 | 21.3% |
| Year 5 | £46,621 | £14,371 | +£4,620 | +£8,241 | 26.7% |
Assumes 1.63% 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 (£30,910).
No forecast available.