Recent sale
JQ RISE, 1 GOODMAN STREET
£210k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £234k for flat/maisonettes in Birmingham. 102 transactions in the last 12 months; median £174k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £223,025 | £47,525 | +£1,932 | -£9,043 | -8.7% |
| Year 2 | £212,566 | £37,066 | +£3,864 | -£17,570 | -16.9% |
| Year 3 | £202,596 | £27,096 | +£5,796 | -£25,608 | -24.7% |
| Year 4 | £193,094 | £17,594 | +£7,728 | -£33,178 | -32.0% |
| Year 5 | £184,038 | £8,538 | +£9,660 | -£40,302 | -38.8% |
Assumes -4.69% 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 (£103,760).
No forecast available.