Recent sale
CRITERIUM HOUSE, 13 OLYMPIC PARK AVENUE
£400k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £605k for flat/maisonettes in London. 44 transactions in the last 12 months; median £648k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £684,739 | £230,989 | +£4,464 | +£84,203 | 32.5% |
| Year 2 | £774,988 | £321,238 | +£8,928 | +£178,916 | 69.1% |
| Year 3 | £877,131 | £423,381 | +£13,392 | +£285,523 | 110.2% |
| Year 4 | £992,737 | £538,987 | +£17,856 | +£405,593 | 156.5% |
| Year 5 | £1,123,580 | £669,830 | +£22,320 | +£540,900 | 208.8% |
Assumes 13.18% 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 (£259,100).
No forecast available.