Recent sale
CHY LOWEN VALLEY TRUCKLE
£400k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £429k for detached houses in Camelford, Cornwall. 40 transactions in the last 12 months; median £250k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £428,828 | £107,078 | -£8,580 | -£8,752 | -4.7% |
| Year 2 | £428,657 | £106,907 | -£17,160 | -£17,503 | -9.5% |
| Year 3 | £428,485 | £106,735 | -£25,740 | -£26,255 | -14.2% |
| Year 4 | £428,314 | £106,564 | -£34,320 | -£35,006 | -18.9% |
| Year 5 | £428,143 | £106,393 | -£42,900 | -£43,757 | -23.6% |
Assumes -0.04% 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 (£185,180).
No forecast available.