Recent sale
ROLLE STUDIOS, 7 ROLLE STREET
£70k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £144k for flat/maisonettes in Devon. 451 transactions in the last 12 months; median £312k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £146,722 | £38,722 | +£96 | +£2,818 | 4.1% |
| Year 2 | £149,495 | £41,495 | +£192 | +£5,687 | 8.3% |
| Year 3 | £152,320 | £44,320 | +£288 | +£8,608 | 12.5% |
| Year 4 | £155,199 | £47,199 | +£384 | +£11,583 | 16.9% |
| Year 5 | £158,132 | £50,132 | +£480 | +£14,612 | 21.3% |
Assumes 1.89% 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 (£68,660).
No forecast available.