Recent sale
CHEFFREY COURT SCHOOL ROAD
£256k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £279k for purpose built flats in Ashford. 242 transactions in the last 12 months; median £450k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £284,803 | £75,553 | +£1,512 | +£7,315 | 6.0% |
| Year 2 | £290,727 | £81,477 | +£3,024 | +£14,751 | 12.1% |
| Year 3 | £296,774 | £87,524 | +£4,536 | +£22,310 | 18.3% |
| Year 4 | £302,947 | £93,697 | +£6,048 | +£29,995 | 24.5% |
| Year 5 | £309,248 | £99,998 | +£7,560 | +£37,808 | 30.9% |
Assumes 2.08% 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 (£122,180).
No forecast available.