Recent sale
8 KIMBERLEY GARDENS
£563k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £597k for semi-detached houses in Enfield. 355 transactions in the last 12 months; median £460k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £606,492 | £158,742 | -£36 | +£9,456 | 3.7% |
| Year 2 | £616,136 | £168,386 | -£72 | +£19,064 | 7.5% |
| Year 3 | £625,932 | £178,182 | -£108 | +£28,824 | 11.3% |
| Year 4 | £635,884 | £188,134 | -£144 | +£38,740 | 15.1% |
| Year 5 | £645,995 | £198,245 | -£180 | +£48,815 | 19.1% |
Assumes 1.59% 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 (£255,740).
No forecast available.