Recent sale
17 BERTHA STREET
£55k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £57k for mid terrace houses in Ferryhill. 246 transactions in the last 12 months; median £84k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £62,740 | £19,990 | +£1,356 | +£7,096 | 19.7% |
| Year 2 | £69,058 | £26,308 | +£2,712 | +£14,770 | 40.9% |
| Year 3 | £76,012 | £33,262 | +£4,068 | +£23,080 | 64.0% |
| Year 4 | £83,666 | £40,916 | +£5,424 | +£32,090 | 88.9% |
| Year 5 | £92,092 | £49,342 | +£6,780 | +£41,872 | 116.0% |
Assumes 10.07% 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 (£36,090).
No forecast available.