Recent sale
50 KILDARE STREET
£70k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £134k for mid terrace houses in Stoke-on-Trent. 597 transactions in the last 12 months; median £170k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £139,708 | £39,208 | +£3,252 | +£8,960 | 13.8% |
| Year 2 | £145,660 | £45,160 | +£6,504 | +£18,164 | 28.0% |
| Year 3 | £151,865 | £51,365 | +£9,756 | +£27,621 | 42.7% |
| Year 4 | £158,335 | £57,835 | +£13,008 | +£37,343 | 57.7% |
| Year 5 | £165,080 | £64,580 | +£16,260 | +£47,340 | 73.1% |
Assumes 4.26% 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 (£64,760).
No forecast available.