Recent sale
THE OLD SCHOOLHOUSE OLD SCHOOL LANE
£450k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £651k for detached propertys in Newark. 192 transactions in the last 12 months; median £335k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £654,971 | £166,721 | -£324 | +£3,647 | 1.3% |
| Year 2 | £658,966 | £170,716 | -£648 | +£7,318 | 2.6% |
| Year 3 | £662,986 | £174,736 | -£972 | +£11,014 | 4.0% |
| Year 4 | £667,030 | £178,780 | -£1,296 | +£14,734 | 5.3% |
| Year 5 | £671,099 | £182,849 | -£1,620 | +£18,479 | 6.6% |
Assumes 0.61% 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 (£278,420).
No forecast available.