Recent sale
GLEBE HOUSE WELDERS LANE
£2.85M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £3.00M for detached houses in Gerrards Cross. 212 transactions in the last 12 months; median £813k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £3,017,218 | £764,218 | -£36,288 | -£23,070 | -1.6% |
| Year 2 | £3,030,493 | £777,493 | -£72,576 | -£46,083 | -3.3% |
| Year 3 | £3,043,828 | £790,828 | -£108,864 | -£69,036 | -4.9% |
| Year 4 | £3,057,220 | £804,220 | -£145,152 | -£91,932 | -6.6% |
| Year 5 | £3,070,672 | £817,672 | -£181,440 | -£114,768 | -8.2% |
Assumes 0.44% 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 (£1,400,710).
No forecast available.