Recent sale
89A COLLINGWOOD STREET
£70k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £47k for flat/maisonettes in Bishop Auckland. 542 transactions in the last 12 months; median £100k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £47,005 | £11,755 | +£192 | +£197 | 0.6% |
| Year 2 | £47,009 | £11,759 | +£384 | +£393 | 1.2% |
| Year 3 | £47,014 | £11,764 | +£576 | +£590 | 1.8% |
| Year 4 | £47,019 | £11,769 | +£768 | +£787 | 2.4% |
| Year 5 | £47,024 | £11,774 | +£960 | +£984 | 3.0% |
Assumes 0.01% 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 (£32,390).
No forecast available.