Recent sale
THE ZINC BUILDING, 184 HIGH STREET
£72k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £83k for flat/maisonettes in Hull. 42 transactions in the last 12 months; median £137k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £82,668 | £20,418 | +£720 | +£388 | 0.8% |
| Year 2 | £82,337 | £20,087 | +£1,440 | +£777 | 1.7% |
| Year 3 | £82,008 | £19,758 | +£2,160 | +£1,168 | 2.6% |
| Year 4 | £81,680 | £19,430 | +£2,880 | +£1,560 | 3.4% |
| Year 5 | £81,353 | £19,103 | +£3,600 | +£1,953 | 4.3% |
Assumes -0.40% 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 (£45,710).
No forecast available.