Recent sale
MOAT FARM HOSPITAL LANE
£355k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £342k for detached houses in Warwickshire. 295 transactions in the last 12 months; median £230k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £355,509 | £99,009 | -£1,908 | +£11,601 | 7.8% |
| Year 2 | £369,552 | £113,052 | -£3,816 | +£23,736 | 16.0% |
| Year 3 | £384,149 | £127,649 | -£5,724 | +£36,425 | 24.5% |
| Year 4 | £399,323 | £142,823 | -£7,632 | +£49,691 | 33.4% |
| Year 5 | £415,096 | £158,596 | -£9,540 | +£63,556 | 42.8% |
Assumes 3.95% 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 (£148,640).
No forecast available.