Recent sale
9 CRITERION MEWS
£315k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £733k for terraceds in London. 203 transactions in the last 12 months; median £587k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £743,995 | £194,245 | +£1,884 | +£12,879 | 4.1% |
| Year 2 | £755,155 | £205,405 | +£3,768 | +£25,923 | 8.3% |
| Year 3 | £766,482 | £216,732 | +£5,652 | +£39,134 | 12.5% |
| Year 4 | £777,979 | £228,229 | +£7,536 | +£52,515 | 16.8% |
| Year 5 | £789,649 | £239,899 | +£9,420 | +£66,069 | 21.1% |
Assumes 1.50% 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 (£312,860).
No forecast available.