Estimate of £77k for semi-detached houses in Hetton-le-Hole. 240 transactions in the last 12 months; median £120k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £75,837 | £18,087 | +£1,524 | +£361 | 0.8% |
| Year 2 | £74,692 | £16,942 | +£3,048 | +£740 | 1.7% |
| Year 3 | £73,564 | £15,814 | +£4,572 | +£1,136 | 2.6% |
| Year 4 | £72,453 | £14,703 | +£6,096 | +£1,549 | 3.6% |
| Year 5 | £71,359 | £13,609 | +£7,620 | +£1,979 | 4.6% |
Assumes -1.51% 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 (£43,490).
No forecast available.