Recent sale
337 HULL ROAD
£400k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £380k for semi-detached houses in York. 211 transactions in the last 12 months; median £293k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £390,564 | £105,564 | +£1,764 | +£12,328 | 7.5% |
| Year 2 | £401,422 | £116,422 | +£3,528 | +£24,950 | 15.2% |
| Year 3 | £412,581 | £127,581 | +£5,292 | +£37,873 | 23.0% |
| Year 4 | £424,051 | £139,051 | +£7,056 | +£51,107 | 31.0% |
| Year 5 | £435,840 | £150,840 | +£8,820 | +£64,660 | 39.3% |
Assumes 2.78% 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 (£164,600).
No forecast available.