Recent sale
1 SCHOOLACRE RISE
£485k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £683k for detached houses in Sutton Coldfield. 330 transactions in the last 12 months; median £376k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £683,342 | £171,092 | -£4,488 | -£4,146 | -1.4% |
| Year 2 | £683,683 | £171,433 | -£8,976 | -£8,293 | -2.8% |
| Year 3 | £684,025 | £171,775 | -£13,464 | -£12,439 | -4.3% |
| Year 4 | £684,367 | £172,117 | -£17,952 | -£16,585 | -5.7% |
| Year 5 | £684,709 | £172,459 | -£22,440 | -£20,731 | -7.1% |
Assumes 0.05% 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 (£291,860).
No forecast available.