Recent sale
LOCKERLEY MANOR MOUNT LANE
£3.45M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £778k for -s 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 | £779,478 | £195,978 | -£9,900 | -£8,422 | -2.5% |
| Year 2 | £780,959 | £197,459 | -£19,800 | -£16,841 | -5.1% |
| Year 3 | £782,443 | £198,943 | -£29,700 | -£25,257 | -7.6% |
| Year 4 | £783,930 | £200,430 | -£39,600 | -£33,670 | -10.1% |
| Year 5 | £785,419 | £201,919 | -£49,500 | -£42,081 | -12.7% |
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 (£331,760).
No forecast available.