Recent sale
SCHOOLHOUSE YARD BLOOMFIELD ROAD
£410k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £359k for converted flats in London. 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 | £364,636 | £95,386 | +£2,712 | +£8,348 | 5.4% |
| Year 2 | £370,361 | £101,111 | +£5,424 | +£16,785 | 10.8% |
| Year 3 | £376,176 | £106,926 | +£8,136 | +£25,312 | 16.2% |
| Year 4 | £382,082 | £112,832 | +£10,848 | +£33,930 | 21.8% |
| Year 5 | £388,080 | £118,830 | +£13,560 | +£42,640 | 27.4% |
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 (£155,780).
No forecast available.