Recent sale
4 SEALS GREEN
£68k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £239k for semi-detached houses in West Midlands. 194 transactions in the last 12 months; median £235k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £249,277 | £70,027 | +£1,704 | +£11,981 | 11.3% |
| Year 2 | £259,996 | £80,746 | +£3,408 | +£24,404 | 23.1% |
| Year 3 | £271,176 | £91,926 | +£5,112 | +£37,288 | 35.3% |
| Year 4 | £282,836 | £103,586 | +£6,816 | +£50,652 | 47.9% |
| Year 5 | £294,998 | £115,748 | +£8,520 | +£64,518 | 61.0% |
Assumes 4.30% 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 (£105,710).
No forecast available.