Recent sale
2 THESIGER STREET
£75k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £130k for semi-detached houses in Lincoln. 397 transactions in the last 12 months; median £190k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £129,129 | £31,629 | -£1,428 | -£2,299 | -3.6% |
| Year 2 | £128,264 | £30,764 | -£2,856 | -£4,592 | -7.3% |
| Year 3 | £127,404 | £29,904 | -£4,284 | -£6,880 | -10.9% |
| Year 4 | £126,551 | £29,051 | -£5,712 | -£9,161 | -14.5% |
| Year 5 | £125,703 | £28,203 | -£7,140 | -£11,437 | -18.1% |
Assumes -0.67% 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 (£63,200).
No forecast available.