Recent sale
52 TIPPENDELL LANE
£805k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £966k for detached houses in St. Albans. 219 transactions in the last 12 months; median £520k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £966,000 | £241,500 | -£4,980 | -£4,980 | -1.2% |
| Year 2 | £966,000 | £241,500 | -£9,960 | -£9,960 | -2.4% |
| Year 3 | £966,000 | £241,500 | -£14,940 | -£14,940 | -3.6% |
| Year 4 | £966,000 | £241,500 | -£19,920 | -£19,920 | -4.8% |
| Year 5 | £966,000 | £241,500 | -£24,900 | -£24,900 | -6.0% |
Assumes 0.00% 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 (£412,770).
No forecast available.