Recent sale
5 CRITERION MEWS
£565k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £583k for purpose built flats in London. 140 transactions in the last 12 months; median £678k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £591,920 | £154,670 | +£8,172 | +£17,092 | 6.8% |
| Year 2 | £600,976 | £163,726 | +£16,344 | +£34,320 | 13.7% |
| Year 3 | £610,171 | £172,921 | +£24,516 | +£51,687 | 20.7% |
| Year 4 | £619,507 | £182,257 | +£32,688 | +£69,195 | 27.7% |
| Year 5 | £628,985 | £191,735 | +£40,860 | +£86,845 | 34.8% |
Assumes 1.53% 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 (£249,860).
No forecast available.