Recent sale
WOODLEIGH HOUSE
£620k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £654k for detached houses in Uttoxeter. 263 transactions in the last 12 months; median £250k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £666,753 | £176,253 | -£8,028 | +£4,725 | 1.7% |
| Year 2 | £679,755 | £189,255 | -£16,056 | +£9,699 | 3.5% |
| Year 3 | £693,010 | £202,510 | -£24,084 | +£14,926 | 5.3% |
| Year 4 | £706,524 | £216,024 | -£32,112 | +£20,412 | 7.3% |
| Year 5 | £720,301 | £229,801 | -£40,140 | +£26,161 | 9.4% |
Assumes 1.95% 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 (£279,680).
No forecast available.