Recent sale
7 GOODLIFF ROAD
£270k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £192k for semi-detached houses in Grantham. 552 transactions in the last 12 months; median £198k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £196,301 | £52,301 | +£72 | +£4,373 | 5.0% |
| Year 2 | £200,698 | £56,698 | +£144 | +£8,842 | 10.1% |
| Year 3 | £205,194 | £61,194 | +£216 | +£13,410 | 15.3% |
| Year 4 | £209,790 | £65,790 | +£288 | +£18,078 | 20.7% |
| Year 5 | £214,489 | £70,489 | +£360 | +£22,849 | 26.1% |
Assumes 2.24% 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 (£87,380).
No forecast available.