Recent sale
49 COLLINGWOOD COURT
£19k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £21k for purpose built flats in Washington. 191 transactions in the last 12 months; median £115k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £21,187 | £5,437 | -£240 | -£53 | -0.2% |
| Year 2 | £21,375 | £5,625 | -£480 | -£105 | -0.5% |
| Year 3 | £21,566 | £5,816 | -£720 | -£154 | -0.7% |
| Year 4 | £21,758 | £6,008 | -£960 | -£202 | -0.9% |
| Year 5 | £21,951 | £6,201 | -£1,200 | -£249 | -1.1% |
Assumes 0.89% 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 (£22,770).
No forecast available.