Recent sale
COLEBROOKE COURT COLEBROOKE LANE
£50k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £401k for detached houses in Devon. 229 transactions in the last 12 months; median £283k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £401,722 | £100,972 | -£2,976 | -£2,254 | -1.3% |
| Year 2 | £402,445 | £101,695 | -£5,952 | -£4,507 | -2.6% |
| Year 3 | £403,169 | £102,419 | -£8,928 | -£6,759 | -3.9% |
| Year 4 | £403,895 | £103,145 | -£11,904 | -£9,009 | -5.2% |
| Year 5 | £404,622 | £103,872 | -£14,880 | -£11,258 | -6.5% |
Assumes 0.18% 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 (£173,420).
No forecast available.