Recent sale
FLORIDA ESTATE BACK MARKET LANE
£15k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £33k for bungalow propertys in Great Yarmouth. 277 transactions in the last 12 months; median £255k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £33,835 | £9,085 | -£780 | +£55 | 0.2% |
| Year 2 | £34,691 | £9,941 | -£1,560 | +£131 | 0.5% |
| Year 3 | £35,569 | £10,819 | -£2,340 | +£229 | 0.8% |
| Year 4 | £36,468 | £11,718 | -£3,120 | +£348 | 1.3% |
| Year 5 | £37,391 | £12,641 | -£3,900 | +£491 | 1.8% |
Assumes 2.53% 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 (£27,210).
No forecast available.