Recent sale
SCHOOLHOUSE YARD BLOOMFIELD ROAD
£410k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £235k for purpose built 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 | £238,690 | £62,440 | +£1,344 | +£5,034 | 4.8% |
| Year 2 | £242,437 | £66,187 | +£2,688 | +£10,125 | 9.7% |
| Year 3 | £246,243 | £69,993 | +£4,032 | +£15,275 | 14.7% |
| Year 4 | £250,109 | £73,859 | +£5,376 | +£20,485 | 19.7% |
| Year 5 | £254,036 | £77,786 | +£6,720 | +£25,756 | 24.7% |
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 (£104,150).
No forecast available.