Recent sale
SCHOOLHOUSE YARD BLOOMFIELD ROAD
£410k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £251k for flat/maisonettes in Woolwich. 463 transactions in the last 12 months; median £413k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £254,941 | £66,691 | +£1,692 | +£5,633 | 5.1% |
| Year 2 | £258,943 | £70,693 | +£3,384 | +£11,327 | 10.3% |
| Year 3 | £263,009 | £74,759 | +£5,076 | +£17,085 | 15.5% |
| Year 4 | £267,138 | £78,888 | +£6,768 | +£22,906 | 20.7% |
| Year 5 | £271,332 | £83,082 | +£8,460 | +£28,792 | 26.1% |
Assumes 1.57% 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 (£110,420).
No forecast available.