Recent sale
IVANHOE HOUSE WYCOMBE ROAD
£500k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £822k for detached houses in Radnage. 163 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 | £849,126 | £232,626 | -£10,824 | +£16,302 | 4.7% |
| Year 2 | £877,147 | £260,647 | -£21,648 | +£33,499 | 9.6% |
| Year 3 | £906,093 | £289,593 | -£32,472 | +£51,621 | 14.7% |
| Year 4 | £935,994 | £319,494 | -£43,296 | +£70,698 | 20.2% |
| Year 5 | £966,882 | £350,382 | -£54,120 | +£90,762 | 25.9% |
Assumes 3.30% 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 (£350,240).
No forecast available.