Recent sale
21 CLAREMONT
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £272k for flat/maisonettes in Bradford. 220 transactions in the last 12 months; median £135k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £290,278 | £86,278 | -£7,896 | +£10,382 | 8.7% |
| Year 2 | £309,785 | £105,785 | -£15,792 | +£21,993 | 18.4% |
| Year 3 | £330,603 | £126,603 | -£23,688 | +£34,915 | 29.3% |
| Year 4 | £352,819 | £148,819 | -£31,584 | +£49,235 | 41.3% |
| Year 5 | £376,529 | £172,529 | -£39,480 | +£65,049 | 54.6% |
Assumes 6.72% 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 (£119,240).
No forecast available.