Estimate of £659k for detached houses in Thame. 164 transactions in the last 12 months; median £450k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £667,040 | £172,790 | -£5,556 | +£2,484 | 0.9% |
| Year 2 | £675,178 | £180,928 | -£11,112 | +£5,066 | 1.8% |
| Year 3 | £683,415 | £189,165 | -£16,668 | +£7,747 | 2.7% |
| Year 4 | £691,753 | £197,503 | -£22,224 | +£10,529 | 3.7% |
| Year 5 | £700,192 | £205,942 | -£27,780 | +£13,412 | 4.8% |
Assumes 1.22% 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 (£281,780).
No forecast available.