716 Spring Bank West, Hull, HU3 6LH
Estimate of £115k for this mid terrace house. 255 sales in HU3 in the last 12 months; median £108k.
Value History
Rental Market
Market Metrics
Sales & Yield
3 metricsInvestment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£110,000
- SDLT standard£0
- SDLT BTL surcharge (5%)£5,500
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£117,600
Funding
- Deposit (25%)£27,500
- Mortgage (75% LTV)£82,500
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£35,100
Monthly Returns
- Monthly Rent (estimate)£900
- Mortgage Payment (IO)-£361
- Management (10%)-£90
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£349
Capital Returns
- 5yr Property Value£131,976
- 5yr Capital Gain (3.71% pa, historical)+£21,976
- 5yr Cumulative Rent (net)+£44,576
- Less mortgage interest-£21,660
- 5yr Total Return+£44,892
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 | £114,081 | £31,581 | +£4,188 | +£8,269 | 23.6% |
| Year 2 | £118,313 | £35,813 | +£8,568 | +£16,881 | 48.1% |
| Year 3 | £122,703 | £40,203 | +£13,144 | +£25,847 | 73.6% |
| Year 4 | £127,255 | £44,755 | +£17,921 | +£35,176 | 100.2% |
| Year 5 | £131,976 | £49,476 | +£22,916 | +£44,892 | 127.9% |
Modelled on the live asking price. Capital growth 3.71% a year is the HU3 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 (£35,100).
Price Forecast
No forecast available.