90 Clumber Street, Hull, HU5 3RL
Estimate of £114k for this mid terrace house. 645 sales in HU5 in the last 12 months; median £126k.
Value History
Rental Market
Market Metrics
Sales & Yield
3 metricsInvestment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£110,000
- SDLT standard£0
- SDLT BTL surcharge (5%)£5,500
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£117,600
Funding
- Deposit (25%)£27,500
- Mortgage (75% LTV)£82,500
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£35,100
Monthly Returns
- Monthly Rent (estimate)£700
- Mortgage Payment (IO)-£361
- Management (10%)-£70
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£169
Capital Returns
- 5yr Property Value£120,499
- 5yr Capital Gain (1.84% pa, historical)+£10,499
- 5yr Cumulative Rent (net)+£33,346
- Less mortgage interest-£21,660
- 5yr Total Return+£22,185
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £112,024 | £29,524 | +£2,028 | +£4,052 | 11.5% |
| Year 2 | £114,085 | £31,585 | +£4,212 | +£8,297 | 23.6% |
| Year 3 | £116,184 | £33,684 | +£6,543 | +£12,728 | 36.3% |
| Year 4 | £118,322 | £35,822 | +£9,038 | +£17,360 | 49.5% |
| Year 5 | £120,499 | £37,999 | +£11,686 | +£22,185 | 63.2% |
Modelled on the live asking price. Capital growth 1.84% a year is the HU5 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£35,100).
Price Forecast
No forecast available.