Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £292k 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 | £296,380 | £77,380 | -£708 | +£3,672 | 2.9% |
| Year 2 | £300,826 | £81,826 | -£1,416 | +£7,410 | 5.8% |
| Year 3 | £305,338 | £86,338 | -£2,124 | +£11,214 | 8.8% |
| Year 4 | £309,918 | £90,918 | -£2,832 | +£15,086 | 11.8% |
| Year 5 | £314,567 | £95,567 | -£3,540 | +£19,027 | 14.9% |
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 (£127,640).
No forecast available.