Estimate of £208k for detached propertys in Bramber. 108 transactions in the last 12 months; median £419k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £210,475 | £54,475 | -£2,292 | +£183 | 0.2% |
| Year 2 | £212,980 | £56,980 | -£4,584 | +£396 | 0.4% |
| Year 3 | £215,514 | £59,514 | -£6,876 | +£638 | 0.7% |
| Year 4 | £218,079 | £62,079 | -£9,168 | +£911 | 1.0% |
| Year 5 | £220,674 | £64,674 | -£11,460 | +£1,214 | 1.3% |
Assumes 1.19% 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 (£93,620).
No forecast available.