6 Downland Park, The Street, Bramber, Steyning, BN44 3WF
Estimate of £209k for this detached property. 115 sales in BN44 in the last 12 months; median £418k.
Value History
Rental Market
Market Metrics
Sales & Yield
3 metricsInvestment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£6,900
- SDLT standard£0
- SDLT BTL surcharge (5%)£0
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£9,000
Funding
- Deposit (25%)£1,725
- Mortgage (75% LTV)£5,175
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£3,825
Monthly Returns
- Monthly Rent (estimate)£700
- Mortgage Payment (IO)-£23
- Management (10%)-£70
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£507
Capital Returns
- 5yr Property Value£6,777
- 5yr Capital Gain (-0.36% pa, historical)-£123
- 5yr Cumulative Rent (net)+£33,346
- Less mortgage interest-£1,380
- 5yr Total Return+£31,843
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £6,875 | £1,700 | +£6,084 | +£6,059 | 158.4% |
| Year 2 | £6,850 | £1,675 | +£12,324 | +£12,274 | 320.9% |
| Year 3 | £6,826 | £1,651 | +£18,711 | +£18,637 | 487.2% |
| Year 4 | £6,801 | £1,626 | +£25,262 | +£25,163 | 657.8% |
| Year 5 | £6,777 | £1,602 | +£31,966 | +£31,843 | 832.5% |
Modelled on the live asking price. Capital growth -0.36% a year is the BN44 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£3,825).
Price Forecast
No forecast available.