Estimate of £790k for semi-detached houses in Hertfordshire. 180 transactions in the last 12 months; median £439k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £791,501 | £199,001 | -£6,120 | -£4,619 | -1.4% |
| Year 2 | £793,005 | £200,505 | -£12,240 | -£9,235 | -2.7% |
| Year 3 | £794,512 | £202,012 | -£18,360 | -£13,848 | -4.1% |
| Year 4 | £796,021 | £203,521 | -£24,480 | -£18,459 | -5.5% |
| Year 5 | £797,534 | £205,034 | -£30,600 | -£23,066 | -6.8% |
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 (£336,800).
No forecast available.