Recent sale
56 NEVILLE COURT
£19k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £36k for flat/maisonettes in Washington. 191 transactions in the last 12 months; median £115k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £36,320 | £9,320 | +£696 | +£1,016 | 3.6% |
| Year 2 | £36,644 | £9,644 | +£1,392 | +£2,036 | 7.2% |
| Year 3 | £36,970 | £9,970 | +£2,088 | +£3,058 | 10.8% |
| Year 4 | £37,299 | £10,299 | +£2,784 | +£4,083 | 14.4% |
| Year 5 | £37,631 | £10,631 | +£3,480 | +£5,111 | 18.0% |
Assumes 0.89% 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 (£28,320).
No forecast available.