Recent sale
SEARCHFIELD FARM MOOT LANE
£3.00M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £835k for detached houses in Fordingbridge. 153 transactions in the last 12 months; median £375k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £834,583 | £208,333 | -£10,344 | -£10,761 | -3.0% |
| Year 2 | £834,165 | £207,915 | -£20,688 | -£21,523 | -6.1% |
| Year 3 | £833,748 | £207,498 | -£31,032 | -£32,284 | -9.1% |
| Year 4 | £833,331 | £207,081 | -£41,376 | -£43,045 | -12.1% |
| Year 5 | £832,915 | £206,665 | -£51,720 | -£53,805 | -15.1% |
Assumes -0.05% 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 (£355,700).
No forecast available.