Recent sale
56 GOODES LANE
£350k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £323k for detached houses in Leicester. 645 transactions in the last 12 months; median £310k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £326,553 | £84,303 | -£3,204 | +£349 | 0.2% |
| Year 2 | £330,145 | £87,895 | -£6,408 | +£737 | 0.5% |
| Year 3 | £333,777 | £91,527 | -£9,612 | +£1,165 | 0.8% |
| Year 4 | £337,448 | £95,198 | -£12,816 | +£1,632 | 1.2% |
| Year 5 | £341,160 | £98,910 | -£16,020 | +£2,140 | 1.5% |
Assumes 1.10% 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 (£140,660).
No forecast available.