Recent sale
THE OLD SCHOOL
£330k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £565k for detached bungalows in Newquay. 160 transactions in the last 12 months; median £325k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £574,097 | £150,347 | -£4,512 | +£4,585 | 1.9% |
| Year 2 | £583,339 | £159,589 | -£9,024 | +£9,315 | 3.8% |
| Year 3 | £592,731 | £168,981 | -£13,536 | +£14,195 | 5.9% |
| Year 4 | £602,274 | £178,524 | -£18,048 | +£19,226 | 7.9% |
| Year 5 | £611,971 | £188,221 | -£22,560 | +£24,411 | 10.1% |
Assumes 1.61% 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 (£242,300).
No forecast available.