Recent sale
PARAMOUNT APARTMENTS, 42 PUTNEY HILL
£750k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £517k for converted flats in London. 514 transactions in the last 12 months; median £563k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £507,953 | £120,203 | -£3,936 | -£12,983 | -5.8% |
| Year 2 | £499,063 | £111,313 | -£7,872 | -£25,809 | -11.6% |
| Year 3 | £490,330 | £102,580 | -£11,808 | -£38,478 | -17.3% |
| Year 4 | £481,749 | £93,999 | -£15,744 | -£50,995 | -23.0% |
| Year 5 | £473,318 | £85,568 | -£19,680 | -£63,362 | -28.5% |
Assumes -1.75% 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 (£222,140).
No forecast available.