Estimate of £255k for flat/maisonettes in Witney. 237 transactions in the last 12 months; median £435k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £259,309 | £68,059 | +£972 | +£5,281 | 4.7% |
| Year 2 | £263,692 | £72,442 | +£1,944 | +£10,636 | 9.5% |
| Year 3 | £268,148 | £76,898 | +£2,916 | +£16,064 | 14.3% |
| Year 4 | £272,680 | £81,430 | +£3,888 | +£21,568 | 19.2% |
| Year 5 | £277,288 | £86,038 | +£4,860 | +£27,148 | 24.2% |
Assumes 1.69% 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 (£112,100).
No forecast available.