Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £667k for terrace propertys in London. 203 transactions in the last 12 months; median £587k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £677,005 | £176,755 | +£1,632 | +£11,637 | 4.1% |
| Year 2 | £687,160 | £186,910 | +£3,264 | +£23,424 | 8.2% |
| Year 3 | £697,467 | £197,217 | +£4,896 | +£35,363 | 12.4% |
| Year 4 | £707,929 | £207,679 | +£6,528 | +£47,457 | 16.6% |
| Year 5 | £718,548 | £218,298 | +£8,160 | +£59,708 | 20.9% |
Assumes 1.50% 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 (£285,140).
No forecast available.