Recent sale
INVICTA FIFTH AVENUE
£285k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £358k for detached bungalows in Ross-on-Wye. 223 transactions in the last 12 months; median £343k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £361,866 | £93,366 | -£4,260 | -£394 | -0.3% |
| Year 2 | £365,775 | £97,275 | -£8,520 | -£745 | -0.5% |
| Year 3 | £369,725 | £101,225 | -£12,780 | -£1,055 | -0.7% |
| Year 4 | £373,718 | £105,218 | -£17,040 | -£1,322 | -0.9% |
| Year 5 | £377,754 | £109,254 | -£21,300 | -£1,546 | -1.0% |
Assumes 1.08% 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 (£155,360).
No forecast available.