Recent sale
123 ARBOR WAY
£200k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £238k for terrace propertys in Birmingham. 231 transactions in the last 12 months; median £200k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £245,283 | £66,783 | +£4,992 | +£12,275 | 11.7% |
| Year 2 | £252,788 | £74,288 | +£9,984 | +£24,772 | 23.5% |
| Year 3 | £260,524 | £82,024 | +£14,976 | +£37,500 | 35.6% |
| Year 4 | £268,496 | £89,996 | +£19,968 | +£50,464 | 47.9% |
| Year 5 | £276,712 | £98,212 | +£24,960 | +£63,672 | 60.5% |
Assumes 3.06% 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 (£105,320).
No forecast available.