Recent sale
FOUR OAKS STAGSDEN ROAD
£550k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £771k for detached houses in Bedford. 383 transactions in the last 12 months; median £375k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £781,717 | £203,467 | -£6,876 | +£3,841 | 1.2% |
| Year 2 | £792,583 | £214,333 | -£13,752 | +£7,831 | 2.4% |
| Year 3 | £803,600 | £225,350 | -£20,628 | +£11,972 | 3.6% |
| Year 4 | £814,770 | £236,520 | -£27,504 | +£16,266 | 4.9% |
| Year 5 | £826,095 | £247,845 | -£34,380 | +£20,715 | 6.3% |
Assumes 1.39% 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 (£328,820).
No forecast available.