Recent sale
63 IVY STREET
£130k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £199k for semi-detached houses in West Yorkshire. 316 transactions in the last 12 months; median £140k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £206,622 | £57,372 | +£6,768 | +£14,390 | 16.0% |
| Year 2 | £214,535 | £65,285 | +£13,536 | +£29,071 | 32.3% |
| Year 3 | £222,752 | £73,502 | +£20,304 | +£44,056 | 48.9% |
| Year 4 | £231,283 | £82,033 | +£27,072 | +£59,355 | 65.9% |
| Year 5 | £240,142 | £90,892 | +£33,840 | +£74,982 | 83.2% |
Assumes 3.83% 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 (£90,110).
No forecast available.