Recent sale
164A EAST PARK ROAD
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £291k for flat/maisonettes in Leicester. 452 transactions in the last 12 months; median £269k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £300,254 | £82,004 | +£2,040 | +£11,294 | 8.9% |
| Year 2 | £309,802 | £91,552 | +£4,080 | +£22,882 | 18.0% |
| Year 3 | £319,654 | £101,404 | +£6,120 | +£34,774 | 27.3% |
| Year 4 | £329,819 | £111,569 | +£8,160 | +£46,979 | 36.9% |
| Year 5 | £340,307 | £122,057 | +£10,200 | +£59,507 | 46.8% |
Assumes 3.18% 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 (£127,220).
No forecast available.