Recent sale
2 WARDS END
£500k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £100k for flat/maisonettes in Halifax. 199 transactions in the last 12 months; median £115k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £106,360 | £31,360 | -£60 | +£6,300 | 12.1% |
| Year 2 | £113,124 | £38,124 | -£120 | +£13,004 | 25.0% |
| Year 3 | £120,319 | £45,319 | -£180 | +£20,139 | 38.7% |
| Year 4 | £127,972 | £52,972 | -£240 | +£27,732 | 53.3% |
| Year 5 | £136,111 | £61,111 | -£300 | +£35,811 | 68.9% |
Assumes 6.36% 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 (£52,000).
No forecast available.