Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £669k for terrace propertys in Archway. 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 | £679,035 | £177,285 | +£1,548 | +£11,583 | 4.1% |
| Year 2 | £689,221 | £187,471 | +£3,096 | +£23,317 | 8.2% |
| Year 3 | £699,559 | £197,809 | +£4,644 | +£35,203 | 12.3% |
| Year 4 | £710,052 | £208,302 | +£6,192 | +£47,244 | 16.5% |
| Year 5 | £720,703 | £218,953 | +£7,740 | +£59,443 | 20.8% |
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 (£285,980).
No forecast available.