Recent sale
5 CRITERION MEWS
£565k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £515k for purpose built flats in London. 140 transactions in the last 12 months; median £678k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £522,880 | £136,630 | +£6,936 | +£14,816 | 6.7% |
| Year 2 | £530,880 | £144,630 | +£13,872 | +£29,752 | 13.4% |
| Year 3 | £539,002 | £152,752 | +£20,808 | +£44,810 | 20.2% |
| Year 4 | £547,249 | £160,999 | +£27,744 | +£59,993 | 27.1% |
| Year 5 | £555,622 | £169,372 | +£34,680 | +£75,302 | 34.0% |
Assumes 1.53% 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 (£221,300).
No forecast available.