Recent sale
FAIRBOURNE FOREWOOD LANE
£750k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £796k for detached bungalows in CROWHURST. 119 transactions in the last 12 months; median £400k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £780,080 | £183,080 | -£9,648 | -£25,568 | -7.5% |
| Year 2 | £764,478 | £167,478 | -£19,296 | -£50,818 | -15.0% |
| Year 3 | £749,189 | £152,189 | -£28,944 | -£75,755 | -22.3% |
| Year 4 | £734,205 | £137,205 | -£38,592 | -£100,387 | -29.6% |
| Year 5 | £719,521 | £122,521 | -£48,240 | -£124,719 | -36.8% |
Assumes -2.00% 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 (£339,320).
No forecast available.