Recent sale
LONGREACH GOODWOOD RISE
£720k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £768k for detached houses in Marlow. 211 transactions in the last 12 months; median £650k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £780,442 | £204,442 | -£5,664 | +£6,778 | 2.1% |
| Year 2 | £793,085 | £217,085 | -£11,328 | +£13,757 | 4.2% |
| Year 3 | £805,933 | £229,933 | -£16,992 | +£20,941 | 6.4% |
| Year 4 | £818,989 | £242,989 | -£22,656 | +£28,333 | 8.6% |
| Year 5 | £832,256 | £256,256 | -£28,320 | +£35,936 | 11.0% |
Assumes 1.62% 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 (£327,560).
No forecast available.