Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £439k 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 | £445,585 | £116,335 | -£384 | +£6,201 | 3.3% |
| Year 2 | £452,269 | £123,019 | -£768 | +£12,501 | 6.6% |
| Year 3 | £459,053 | £129,803 | -£1,152 | +£18,901 | 10.0% |
| Year 4 | £465,939 | £136,689 | -£1,536 | +£25,403 | 13.4% |
| Year 5 | £472,928 | £143,678 | -£1,920 | +£32,008 | 16.9% |
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 (£189,380).
No forecast available.