Recent sale
GORDON COURT FLOOD LANE
£337k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £335k for flat/maisonettes in Bridport. 268 transactions in the last 12 months; median £358k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £337,981 | £86,731 | -£1,056 | +£1,925 | 1.3% |
| Year 2 | £340,990 | £89,740 | -£2,112 | +£3,878 | 2.7% |
| Year 3 | £344,024 | £92,774 | -£3,168 | +£5,856 | 4.0% |
| Year 4 | £347,086 | £95,836 | -£4,224 | +£7,862 | 5.4% |
| Year 5 | £350,175 | £98,925 | -£5,280 | +£9,895 | 6.8% |
Assumes 0.89% 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 (£145,700).
No forecast available.