Recent sale
PARAMOUNT APARTMENTS, 42 PUTNEY HILL
£750k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £665k for flat/maisonettes in Putney. 514 transactions in the last 12 months; median £563k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £653,363 | £154,613 | -£4,752 | -£16,389 | -5.8% |
| Year 2 | £641,929 | £143,179 | -£9,504 | -£32,575 | -11.5% |
| Year 3 | £630,695 | £131,945 | -£14,256 | -£48,561 | -17.1% |
| Year 4 | £619,658 | £120,908 | -£19,008 | -£64,350 | -22.6% |
| Year 5 | £608,814 | £110,064 | -£23,760 | -£79,946 | -28.1% |
Assumes -1.75% 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 (£284,300).
No forecast available.