Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £411k for flat/maisonettes in London. 203 transactions in the last 12 months; median £587k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £417,165 | £108,915 | -£192 | +£5,973 | 3.4% |
| Year 2 | £423,422 | £115,172 | -£384 | +£12,038 | 6.8% |
| Year 3 | £429,774 | £121,524 | -£576 | +£18,198 | 10.2% |
| Year 4 | £436,220 | £127,970 | -£768 | +£24,452 | 13.8% |
| Year 5 | £442,764 | £134,514 | -£960 | +£30,804 | 17.3% |
Assumes 1.50% 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 (£177,620).
No forecast available.