Recent sale
OLD OAK FARM
£960k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £2.38M for detached houses in Buckingham. 359 transactions in the last 12 months; median £371k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £2,397,146 | £615,146 | -£9,828 | +£11,318 | 1.0% |
| Year 2 | £2,418,481 | £636,481 | -£19,656 | +£22,825 | 2.1% |
| Year 3 | £2,440,005 | £658,005 | -£29,484 | +£34,521 | 3.2% |
| Year 4 | £2,461,722 | £679,722 | -£39,312 | +£46,410 | 4.2% |
| Year 5 | £2,483,631 | £701,631 | -£49,140 | +£58,491 | 5.4% |
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 (£1,092,990).
No forecast available.