Recent sale
3 FOUNDATION STREET
£192k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £179k 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 | £182,580 | £48,330 | +£1,740 | +£5,320 | 6.5% |
| Year 2 | £186,232 | £51,982 | +£3,480 | +£10,712 | 13.0% |
| Year 3 | £189,956 | £55,706 | +£5,220 | +£16,176 | 19.7% |
| Year 4 | £193,755 | £59,505 | +£6,960 | +£21,715 | 26.4% |
| Year 5 | £197,630 | £63,380 | +£8,700 | +£27,330 | 33.2% |
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 (£82,310).
No forecast available.