Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £722k for end terrace houses in London. 203 transactions in the last 12 months; median £587k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £732,830 | £191,330 | +£1,836 | +£12,666 | 4.1% |
| Year 2 | £743,822 | £202,322 | +£3,672 | +£25,494 | 8.3% |
| Year 3 | £754,980 | £213,480 | +£5,508 | +£38,488 | 12.5% |
| Year 4 | £766,304 | £224,804 | +£7,344 | +£51,648 | 16.8% |
| Year 5 | £777,799 | £236,299 | +£9,180 | +£64,979 | 21.1% |
Assumes 1.50% 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 (£308,240).
No forecast available.