Recent sale
1 SOUTHVIEW CLOSE
£1.05M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £579k for detached houses in Crowborough. 260 transactions in the last 12 months; median £444k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £588,901 | £154,651 | -£7,308 | +£2,593 | 1.0% |
| Year 2 | £598,971 | £164,721 | -£14,616 | +£5,355 | 2.2% |
| Year 3 | £609,214 | £174,964 | -£21,924 | +£8,290 | 3.3% |
| Year 4 | £619,631 | £185,381 | -£29,232 | +£11,399 | 4.6% |
| Year 5 | £630,227 | £195,977 | -£36,540 | +£14,687 | 5.9% |
Assumes 1.71% 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 (£248,180).
No forecast available.