Recent sale
STIRLING COURT STIRLING ROAD
£260k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £261k for converted flats in Birmingham. 154 transactions in the last 12 months; median £227k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £256,955 | £61,205 | +£2,328 | -£1,717 | -1.5% |
| Year 2 | £252,972 | £57,222 | +£4,656 | -£3,372 | -2.9% |
| Year 3 | £249,051 | £53,301 | +£6,984 | -£4,965 | -4.3% |
| Year 4 | £245,190 | £49,440 | +£9,312 | -£6,498 | -5.7% |
| Year 5 | £241,390 | £45,640 | +£11,640 | -£7,970 | -7.0% |
Assumes -1.55% 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 (£114,620).
No forecast available.