Recent sale
COURTENAY HOUSE LONDON ROAD
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £576k for detached houses in Dunkirk. 328 transactions in the last 12 months; median £329k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £570,470 | £138,470 | -£7,716 | -£13,246 | -5.4% |
| Year 2 | £564,994 | £132,994 | -£15,432 | -£26,438 | -10.7% |
| Year 3 | £559,570 | £127,570 | -£23,148 | -£39,578 | -16.0% |
| Year 4 | £554,198 | £122,198 | -£30,864 | -£52,666 | -21.3% |
| Year 5 | £548,878 | £116,878 | -£38,580 | -£65,702 | -26.6% |
Assumes -0.96% 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 (£246,920).
No forecast available.