Recent sale
15 - 17 SPENCER PLACE
£230k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £386k for terraceds in Leeds. 223 transactions in the last 12 months; median £270k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £426,993 | £137,493 | +£936 | +£41,929 | 25.1% |
| Year 2 | £472,340 | £182,840 | +£1,872 | +£88,212 | 52.8% |
| Year 3 | £522,502 | £233,002 | +£2,808 | +£139,310 | 83.4% |
| Year 4 | £577,992 | £288,492 | +£3,744 | +£195,736 | 117.1% |
| Year 5 | £639,375 | £349,875 | +£4,680 | +£258,055 | 154.4% |
Assumes 10.62% 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 (£167,120).
No forecast available.