Recent sale
37 EGLINGTON ROAD
£35k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £48k for semi-detached houses in Middlesbrough. 305 transactions in the last 12 months; median £130k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £50,582 | £14,582 | +£684 | +£3,266 | 10.0% |
| Year 2 | £53,304 | £17,304 | +£1,368 | +£6,672 | 20.4% |
| Year 3 | £56,171 | £20,171 | +£2,052 | +£10,223 | 31.2% |
| Year 4 | £59,193 | £23,193 | +£2,736 | +£13,929 | 42.5% |
| Year 5 | £62,378 | £26,378 | +£3,420 | +£17,798 | 54.3% |
Assumes 5.38% 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 (£32,760).
No forecast available.