Estimate of £1.92M for detached houses in Abbots Langley. 97 transactions in the last 12 months; median £450k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,925,097 | £486,597 | -£25,668 | -£18,571 | -2.1% |
| Year 2 | £1,932,219 | £493,719 | -£51,336 | -£37,117 | -4.3% |
| Year 3 | £1,939,369 | £500,869 | -£77,004 | -£55,635 | -6.4% |
| Year 4 | £1,946,544 | £508,044 | -£102,672 | -£74,128 | -8.5% |
| Year 5 | £1,953,747 | £515,247 | -£128,340 | -£92,593 | -10.7% |
Assumes 0.37% 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 (£868,570).
No forecast available.