Recent sale
3 FOUNDATION STREET
£192k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £240k for flat/maisonettes in Ipswich. 401 transactions in the last 12 months; median £265k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £244,800 | £64,800 | +£2,736 | +£7,536 | 7.1% |
| Year 2 | £249,696 | £69,696 | +£5,472 | +£15,168 | 14.3% |
| Year 3 | £254,690 | £74,690 | +£8,208 | +£22,898 | 21.6% |
| Year 4 | £259,784 | £79,784 | +£10,944 | +£30,728 | 29.0% |
| Year 5 | £264,979 | £84,979 | +£13,680 | +£38,659 | 36.4% |
Assumes 2.00% 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 (£106,100).
No forecast available.