Recent sale
10 TEMPLE STREET
£275k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £326k for -s in Keynsham. 258 transactions in the last 12 months; median £417k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £336,628 | £92,128 | -£2,808 | +£7,820 | 5.5% |
| Year 2 | £347,602 | £103,102 | -£5,616 | +£15,986 | 11.3% |
| Year 3 | £358,933 | £114,433 | -£8,424 | +£24,509 | 17.3% |
| Year 4 | £370,635 | £126,135 | -£11,232 | +£33,403 | 23.5% |
| Year 5 | £382,717 | £138,217 | -£14,040 | +£42,677 | 30.1% |
Assumes 3.26% 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 (£141,920).
No forecast available.