Estimate of £703k for detached houses in Warminster. 348 transactions in the last 12 months; median £300k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £712,772 | £185,522 | -£9,720 | +£52 | 0.0% |
| Year 2 | £722,679 | £195,429 | -£19,440 | +£239 | 0.1% |
| Year 3 | £732,724 | £205,474 | -£29,160 | +£564 | 0.2% |
| Year 4 | £742,909 | £215,659 | -£38,880 | +£1,029 | 0.3% |
| Year 5 | £753,236 | £225,986 | -£48,600 | +£1,636 | 0.5% |
Assumes 1.39% 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 (£300,260).
No forecast available.