Recent sale
69 TRINITY SQUARE
£550k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £436k for terraceds in Margate. 470 transactions in the last 12 months; median £265k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £441,101 | £114,101 | +£4,056 | +£9,157 | 4.9% |
| Year 2 | £446,262 | £119,262 | +£8,112 | +£18,374 | 9.8% |
| Year 3 | £451,483 | £124,483 | +£12,168 | +£27,651 | 14.7% |
| Year 4 | £456,766 | £129,766 | +£16,224 | +£36,990 | 19.7% |
| Year 5 | £462,110 | £135,110 | +£20,280 | +£46,390 | 24.7% |
Assumes 1.17% 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 (£188,120).
No forecast available.