Estimate of £260k for -s in Lancing. 279 transactions in the last 12 months; median £350k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £268,138 | £73,138 | +£216 | +£8,354 | 7.3% |
| Year 2 | £276,531 | £81,531 | +£432 | +£16,963 | 14.9% |
| Year 3 | £285,186 | £90,186 | +£648 | +£25,834 | 22.6% |
| Year 4 | £294,112 | £99,112 | +£864 | +£34,976 | 30.6% |
| Year 5 | £303,318 | £108,318 | +£1,080 | +£44,398 | 38.9% |
Assumes 3.13% 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 (£114,200).
No forecast available.