Recent sale
22 SEALS GREEN
£88k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £216k for semi-detached houses in Birmingham. 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 | £225,288 | £63,288 | +£1,668 | +£10,956 | 11.3% |
| Year 2 | £234,975 | £72,975 | +£3,336 | +£22,311 | 23.1% |
| Year 3 | £245,079 | £83,079 | +£5,004 | +£34,083 | 35.2% |
| Year 4 | £255,618 | £93,618 | +£6,672 | +£46,290 | 47.8% |
| Year 5 | £266,609 | £104,609 | +£8,340 | +£58,949 | 60.9% |
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 (£96,740).
No forecast available.