Recent sale
6 SPRING HILL
£975k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £569k for semi-detached houses in West Yorkshire. 402 transactions in the last 12 months; median £322k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £572,414 | £145,664 | +£708 | +£4,122 | 1.7% |
| Year 2 | £575,848 | £149,098 | +£1,416 | +£8,264 | 3.4% |
| Year 3 | £579,304 | £152,554 | +£2,124 | +£12,428 | 5.1% |
| Year 4 | £582,779 | £156,029 | +£2,832 | +£16,611 | 6.8% |
| Year 5 | £586,276 | £159,526 | +£3,540 | +£20,816 | 8.5% |
Assumes 0.60% 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 (£243,980).
No forecast available.