Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £470k 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 | £477,050 | £124,550 | -£180 | +£6,870 | 3.4% |
| Year 2 | £484,206 | £131,706 | -£360 | +£13,846 | 6.8% |
| Year 3 | £491,469 | £138,969 | -£540 | +£20,929 | 10.3% |
| Year 4 | £498,841 | £146,341 | -£720 | +£28,121 | 13.9% |
| Year 5 | £506,323 | £153,823 | -£900 | +£35,423 | 17.5% |
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 (£202,400).
No forecast available.