Recent sale
CHAPEL FOLD MOOR ROAD
£247k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.02M for detached propertys in Ilkley. 404 transactions in the last 12 months; median £390k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,031,330 | £267,080 | -£7,392 | +£4,938 | 1.1% |
| Year 2 | £1,043,809 | £279,559 | -£14,784 | +£10,025 | 2.3% |
| Year 3 | £1,056,439 | £292,189 | -£22,176 | +£15,263 | 3.5% |
| Year 4 | £1,069,222 | £304,972 | -£29,568 | +£20,654 | 4.7% |
| Year 5 | £1,082,160 | £317,910 | -£36,960 | +£26,200 | 6.0% |
Assumes 1.21% 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 (£437,680).
No forecast available.