Recent sale
24 STATION ROAD
£665k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £269k for semi-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 | £271,152 | £69,402 | +£336 | +£2,488 | 2.1% |
| Year 2 | £273,321 | £71,571 | +£672 | +£4,993 | 4.2% |
| Year 3 | £275,508 | £73,758 | +£1,008 | +£7,516 | 6.4% |
| Year 4 | £277,712 | £75,962 | +£1,344 | +£10,056 | 8.5% |
| Year 5 | £279,934 | £78,184 | +£1,680 | +£12,614 | 10.7% |
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 (£117,980).
No forecast available.