Recent sale
3 HENRY STREET
£61k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £246k for detached houses in Stoke-on-Trent. 642 transactions in the last 12 months; median £126k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £255,127 | £70,627 | +£840 | +£9,967 | 9.2% |
| Year 2 | £264,592 | £80,092 | +£1,680 | +£20,272 | 18.7% |
| Year 3 | £274,408 | £89,908 | +£2,520 | +£30,928 | 28.5% |
| Year 4 | £284,589 | £100,089 | +£3,360 | +£41,949 | 38.7% |
| Year 5 | £295,147 | £110,647 | +£4,200 | +£53,347 | 49.2% |
Assumes 3.71% 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 (£108,440).
No forecast available.