Recent sale
13 BLOOMFIELD ROAD
£390k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £435k for mid terrace houses in Bristol. 498 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 | £450,878 | £124,628 | +£5,736 | +£21,614 | 11.5% |
| Year 2 | £467,335 | £141,085 | +£11,472 | +£43,807 | 23.3% |
| Year 3 | £484,392 | £158,142 | +£17,208 | +£66,600 | 35.5% |
| Year 4 | £502,073 | £175,823 | +£22,944 | +£90,017 | 48.0% |
| Year 5 | £520,398 | £194,148 | +£28,680 | +£114,078 | 60.8% |
Assumes 3.65% 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 (£187,700).
No forecast available.