Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £332k for converted flats 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 | £336,980 | £87,980 | -£360 | +£4,620 | 3.2% |
| Year 2 | £342,035 | £93,035 | -£720 | +£9,315 | 6.4% |
| Year 3 | £347,165 | £98,165 | -£1,080 | +£14,085 | 9.8% |
| Year 4 | £352,373 | £103,373 | -£1,440 | +£18,933 | 13.1% |
| Year 5 | £357,658 | £108,658 | -£1,800 | +£23,858 | 16.5% |
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 (£144,440).
No forecast available.