Recent sale
TIDDLYWINKS BREADCROFT LANE
£350k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £691k for detached bungalows in Maidenhead. 735 transactions in the last 12 months; median £500k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £698,117 | £179,867 | -£6,468 | +£649 | 0.2% |
| Year 2 | £705,308 | £187,058 | -£12,936 | +£1,372 | 0.5% |
| Year 3 | £712,573 | £194,323 | -£19,404 | +£2,169 | 0.7% |
| Year 4 | £719,912 | £201,662 | -£25,872 | +£3,040 | 1.0% |
| Year 5 | £727,327 | £209,077 | -£32,340 | +£3,987 | 1.4% |
Assumes 1.03% 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 (£295,220).
No forecast available.