92 South Terrace, Middlesbrough, TS6 6HH
Estimate of £64k for this mid terrace house. 313 sales in TS6 in the last 12 months; median £125k.
Value History
Rental Market
Market Metrics
Sales & Yield
3 metricsInvestment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£64,950
- SDLT standard£0
- SDLT BTL surcharge (5%)£3,248
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£70,298
Funding
- Deposit (25%)£16,238
- Mortgage (75% LTV)£48,712
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£21,586
Monthly Returns
- Monthly Rent (estimate)£500
- Mortgage Payment (IO)-£213
- Management (10%)-£50
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£137
Capital Returns
- 5yr Property Value£77,327
- 5yr Capital Gain (3.55% pa, historical)+£12,377
- 5yr Cumulative Rent (net)+£22,104
- Less mortgage interest-£12,780
- 5yr Total Return+£21,701
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 | £67,256 | £18,543 | +£1,644 | +£3,950 | 18.3% |
| Year 2 | £69,643 | £20,931 | +£3,396 | +£8,089 | 37.5% |
| Year 3 | £72,116 | £23,403 | +£5,258 | +£12,424 | 57.6% |
| Year 4 | £74,676 | £25,963 | +£7,234 | +£16,959 | 78.6% |
| Year 5 | £77,327 | £28,614 | +£9,324 | +£21,701 | 100.5% |
Modelled on the live asking price. Capital growth 3.55% a year is the TS6 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 (£21,586).
Price Forecast
No forecast available.