Recent sale
3 MORRIS CLOSE
£525k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £294k for flat/maisonettes in Winnersh. 279 transactions in the last 12 months; median £480k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £299,174 | £78,674 | +£2,976 | +£8,150 | 6.3% |
| Year 2 | £304,440 | £83,940 | +£5,952 | +£16,392 | 12.8% |
| Year 3 | £309,798 | £89,298 | +£8,928 | +£24,726 | 19.2% |
| Year 4 | £315,250 | £94,750 | +£11,904 | +£33,154 | 25.8% |
| Year 5 | £320,799 | £100,299 | +£14,880 | +£41,679 | 32.4% |
Assumes 1.76% 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 (£128,480).
No forecast available.