Recent sale
PLOT 51 WINSON FARM
£2k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.11M for semi-detached houses in Chittlehampton. 33 transactions in the last 12 months; median £337k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,100,394 | £264,144 | -£13,932 | -£28,538 | -5.9% |
| Year 2 | £1,085,978 | £249,728 | -£27,864 | -£56,886 | -11.8% |
| Year 3 | £1,071,752 | £235,502 | -£41,796 | -£85,044 | -17.6% |
| Year 4 | £1,057,712 | £221,462 | -£55,728 | -£113,016 | -23.4% |
| Year 5 | £1,043,856 | £207,606 | -£69,660 | -£140,804 | -29.2% |
Assumes -1.31% 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 (£482,800).
No forecast available.