Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £535k 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 | £543,025 | £141,775 | -£444 | +£7,581 | 3.3% |
| Year 2 | £551,170 | £149,920 | -£888 | +£15,282 | 6.7% |
| Year 3 | £559,438 | £158,188 | -£1,332 | +£23,106 | 10.1% |
| Year 4 | £567,829 | £166,579 | -£1,776 | +£31,053 | 13.5% |
| Year 5 | £576,347 | £175,097 | -£2,220 | +£39,127 | 17.0% |
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 (£229,700).
No forecast available.