Recent sale
51 FIR TREE APPROACH
£177k
Sale price
£/sqft
—
Rent pcm
—
Yield
—
Estimate of £242k for semi-detached houses in Leeds. 394 transactions in the last 12 months; median £367k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £247,881 | £66,381 | -£1,668 | +£4,213 | 3.9% |
| Year 2 | £253,904 | £72,404 | -£3,336 | +£8,568 | 8.0% |
| Year 3 | £260,074 | £78,574 | -£5,004 | +£13,070 | 12.2% |
| Year 4 | £266,394 | £84,894 | -£6,672 | +£17,722 | 16.6% |
| Year 5 | £272,867 | £91,367 | -£8,340 | +£22,527 | 21.1% |
Assumes 2.43% 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 (£106,880).
No forecast available.