Recent sale
2 OAK FIELDS
£395k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £995k for detached houses in Bury St. Edmunds. 95 transactions in the last 12 months; median £415k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,008,731 | £262,481 | -£12,780 | +£951 | 0.2% |
| Year 2 | £1,022,651 | £276,401 | -£25,560 | +£2,091 | 0.5% |
| Year 3 | £1,036,764 | £290,514 | -£38,340 | +£3,424 | 0.8% |
| Year 4 | £1,051,071 | £304,821 | -£51,120 | +£4,951 | 1.2% |
| Year 5 | £1,065,576 | £319,326 | -£63,900 | +£6,676 | 1.6% |
Assumes 1.38% 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 (£426,400).
No forecast available.