Recent sale
52 TIPPENDELL LANE
£805k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.18M for detached houses in St. Albans. 219 transactions in the last 12 months; median £520k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,182,000 | £295,500 | -£5,628 | -£5,628 | -1.1% |
| Year 2 | £1,182,000 | £295,500 | -£11,256 | -£11,256 | -2.2% |
| Year 3 | £1,182,000 | £295,500 | -£16,884 | -£16,884 | -3.3% |
| Year 4 | £1,182,000 | £295,500 | -£22,512 | -£22,512 | -4.4% |
| Year 5 | £1,182,000 | £295,500 | -£28,140 | -£28,140 | -5.5% |
Assumes 0.00% 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 (£514,290).
No forecast available.