Recent sale
5 CRITERION MEWS
£565k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £448k for flat/maisonettes 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 | £454,854 | £118,854 | +£6,216 | +£13,070 | 6.8% |
| Year 2 | £461,814 | £125,814 | +£12,432 | +£26,246 | 13.6% |
| Year 3 | £468,879 | £132,879 | +£18,648 | +£39,527 | 20.5% |
| Year 4 | £476,053 | £140,053 | +£24,864 | +£52,917 | 27.4% |
| Year 5 | £483,337 | £147,337 | +£31,080 | +£66,417 | 34.4% |
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 (£193,160).
No forecast available.