Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £362k 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 | £367,430 | £95,930 | -£660 | +£4,770 | 3.0% |
| Year 2 | £372,941 | £101,441 | -£1,320 | +£9,621 | 6.1% |
| Year 3 | £378,536 | £107,036 | -£1,980 | +£14,556 | 9.3% |
| Year 4 | £384,214 | £112,714 | -£2,640 | +£19,574 | 12.5% |
| Year 5 | £389,977 | £118,477 | -£3,300 | +£24,677 | 15.7% |
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 (£157,040).
No forecast available.