Recent sale
12 GOWDALL WAY
£359k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £325k for detached houses in Goole. 583 transactions in the last 12 months; median £185k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £323,278 | £79,528 | -£3,288 | -£5,010 | -3.5% |
| Year 2 | £321,564 | £77,814 | -£6,576 | -£10,012 | -7.1% |
| Year 3 | £319,860 | £76,110 | -£9,864 | -£15,004 | -10.6% |
| Year 4 | £318,165 | £74,415 | -£13,152 | -£19,987 | -14.1% |
| Year 5 | £316,478 | £72,728 | -£16,440 | -£24,962 | -17.6% |
Assumes -0.53% 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 (£141,500).
No forecast available.