Estimate of £197k for detached propertys in Stanton. 210 transactions in the last 12 months; median £337k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £197,808 | £50,058 | -£1,776 | -£968 | -1.1% |
| Year 2 | £198,619 | £50,869 | -£3,552 | -£1,933 | -2.2% |
| Year 3 | £199,433 | £51,683 | -£5,328 | -£2,895 | -3.2% |
| Year 4 | £200,251 | £52,501 | -£7,104 | -£3,853 | -4.3% |
| Year 5 | £201,072 | £53,322 | -£8,880 | -£4,808 | -5.4% |
Assumes 0.41% 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 (£89,330).
No forecast available.