Recent sale
10 MARKS CLOSE
£241k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £237k for semi-detached houses in Derby. 398 transactions in the last 12 months; median £215k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £242,309 | £64,559 | +£168 | +£5,477 | 5.2% |
| Year 2 | £247,737 | £69,987 | +£336 | +£11,073 | 10.6% |
| Year 3 | £253,286 | £75,536 | +£504 | +£16,790 | 16.0% |
| Year 4 | £258,959 | £81,209 | +£672 | +£22,631 | 21.6% |
| Year 5 | £264,760 | £87,010 | +£840 | +£28,600 | 27.3% |
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 (£104,930).
No forecast available.