Recent sale
3 FOUNDATION STREET
£192k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £140k for purpose built flats 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 | £142,800 | £37,800 | +£1,368 | +£4,168 | 6.2% |
| Year 2 | £145,656 | £40,656 | +£2,736 | +£8,392 | 12.5% |
| Year 3 | £148,569 | £43,569 | +£4,104 | +£12,673 | 18.9% |
| Year 4 | £151,541 | £46,541 | +£5,472 | +£17,013 | 25.4% |
| Year 5 | £154,571 | £49,571 | +£6,840 | +£21,411 | 31.9% |
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 (£67,100).
No forecast available.