Recent sale
LOCKERLEY MANOR MOUNT LANE
£3.45M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.71M for detached houses in Romsey. 336 transactions in the last 12 months; median £401k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,713,249 | £430,749 | -£19,980 | -£16,731 | -2.2% |
| Year 2 | £1,716,504 | £434,004 | -£39,960 | -£33,456 | -4.4% |
| Year 3 | £1,719,766 | £437,266 | -£59,940 | -£50,174 | -6.5% |
| Year 4 | £1,723,033 | £440,533 | -£79,920 | -£66,887 | -8.7% |
| Year 5 | £1,726,307 | £443,807 | -£99,900 | -£83,593 | -10.9% |
Assumes 0.19% 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 (£766,650).
No forecast available.