Recent sale
ASHLI COURT, 9B WARREN AVENUE
£125k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £195k for flat/maisonettes in Southampton. 515 transactions in the last 12 months; median £273k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £199,894 | £53,644 | +£3,168 | +£8,062 | 9.1% |
| Year 2 | £204,912 | £58,662 | +£6,336 | +£16,248 | 18.3% |
| Year 3 | £210,055 | £63,805 | +£9,504 | +£24,559 | 27.7% |
| Year 4 | £215,328 | £69,078 | +£12,672 | +£33,000 | 37.3% |
| Year 5 | £220,732 | £74,482 | +£15,840 | +£41,572 | 46.9% |
Assumes 2.51% 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 (£88,550).
No forecast available.