Recent sale
THE HOMESTEAD CARR LANE
£970k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.03M for detached houses in Leeds. 335 transactions in the last 12 months; median £215k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,068,322 | £295,072 | +£6,108 | +£43,430 | 9.8% |
| Year 2 | £1,106,995 | £333,745 | +£12,216 | +£88,211 | 19.9% |
| Year 3 | £1,147,069 | £373,819 | +£18,324 | +£134,393 | 30.3% |
| Year 4 | £1,188,593 | £415,343 | +£24,432 | +£182,025 | 41.1% |
| Year 5 | £1,231,620 | £458,370 | +£30,540 | +£231,160 | 52.1% |
Assumes 3.62% 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 (£443,320).
No forecast available.