Recent sale
179 PONT STREET
£50k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £55k for flat/maisonettes in Ashington. 355 transactions in the last 12 months; median £115k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £56,232 | £14,982 | +£912 | +£2,144 | 6.1% |
| Year 2 | £57,492 | £16,242 | +£1,824 | +£4,316 | 12.2% |
| Year 3 | £58,779 | £17,529 | +£2,736 | +£6,515 | 18.4% |
| Year 4 | £60,096 | £18,846 | +£3,648 | +£8,744 | 24.7% |
| Year 5 | £61,442 | £20,192 | +£4,560 | +£11,002 | 31.1% |
Assumes 2.24% 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 (£35,350).
No forecast available.