7 Greenacre Park Avenue, Rawdon, Leeds, LS19 6RS
Estimate of £288k for this semi-detached house. 238 sales in LS19 in the last 12 months; median £245k.
Value History
Rental Market
Market Metrics
Sales & Yield
3 metricsInvestment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£280,000
- SDLT standard£4,000
- SDLT BTL surcharge (5%)£14,000
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£300,100
Funding
- Deposit (25%)£70,000
- Mortgage (75% LTV)£210,000
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£90,100
Monthly Returns
- Monthly Rent (estimate)£1,200
- Mortgage Payment (IO)-£919
- Management (10%)-£120
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£61
Capital Returns
- 5yr Property Value£280,000
- 5yr Capital Gain (0.00% pa, historical)+£0
- 5yr Cumulative Rent (net)+£61,450
- Less mortgage interest-£55,140
- 5yr Total Return+£6,310
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £280,000 | £70,000 | +£732 | +£732 | 0.8% |
| Year 2 | £280,000 | £70,000 | +£1,728 | +£1,728 | 1.9% |
| Year 3 | £280,000 | £70,000 | +£2,982 | +£2,982 | 3.3% |
| Year 4 | £280,000 | £70,000 | +£4,511 | +£4,511 | 5.0% |
| Year 5 | £280,000 | £70,000 | +£6,310 | +£6,310 | 7.0% |
Modelled on the live asking price. Capital growth 0.00% a year is the LS19 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£90,100).
Price Forecast
No forecast available.