Recent sale
CLARENCE COURT CLARENCE ROAD
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £686k for detached bungalows in Wotton-under-Edge. 125 transactions in the last 12 months; median £410k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £704,110 | £189,610 | -£4,632 | +£13,478 | 4.6% |
| Year 2 | £722,699 | £208,199 | -£9,264 | +£27,435 | 9.4% |
| Year 3 | £741,778 | £227,278 | -£13,896 | +£41,882 | 14.3% |
| Year 4 | £761,361 | £246,861 | -£18,528 | +£56,833 | 19.4% |
| Year 5 | £781,461 | £266,961 | -£23,160 | +£72,301 | 24.7% |
Assumes 2.64% 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 (£293,120).
No forecast available.