Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £449k 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 | £455,735 | £118,985 | -£300 | +£6,435 | 3.3% |
| Year 2 | £462,571 | £125,821 | -£600 | +£12,971 | 6.7% |
| Year 3 | £469,510 | £132,760 | -£900 | +£19,610 | 10.1% |
| Year 4 | £476,552 | £139,802 | -£1,200 | +£26,352 | 13.6% |
| Year 5 | £483,701 | £146,951 | -£1,500 | +£33,201 | 17.2% |
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 (£193,580).
No forecast available.