Recent sale
LEN BISHOP COURT, 63 SCHOOLHOUSE LANE
£280k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £386k for flat/maisonettes in London. 131 transactions in the last 12 months; median £550k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £383,607 | £94,107 | -£144 | -£2,537 | -1.5% |
| Year 2 | £381,228 | £91,728 | -£288 | -£5,060 | -3.0% |
| Year 3 | £378,865 | £89,365 | -£432 | -£7,567 | -4.5% |
| Year 4 | £376,516 | £87,016 | -£576 | -£10,060 | -6.0% |
| Year 5 | £374,181 | £84,681 | -£720 | -£12,539 | -7.5% |
Assumes -0.62% 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 (£167,120).
No forecast available.