Recent sale
59 BAPTIST ROAD
£270k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £243k for detached houses in Upwell. 231 transactions in the last 12 months; median £265k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £245,309 | £63,059 | -£2,784 | -£475 | -0.4% |
| Year 2 | £247,639 | £65,389 | -£5,568 | -£929 | -0.9% |
| Year 3 | £249,992 | £67,742 | -£8,352 | -£1,360 | -1.3% |
| Year 4 | £252,366 | £70,116 | -£11,136 | -£1,770 | -1.7% |
| Year 5 | £254,764 | £72,514 | -£13,920 | -£2,156 | -2.0% |
Assumes 0.95% 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 (£107,270).
No forecast available.