Recent sale
148 MARKBY ROAD
£150k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £172k for mid terrace houses in BIRMINGHAM. 98 transactions in the last 12 months; median £153k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £175,027 | £46,027 | +£3,684 | +£6,711 | 8.4% |
| Year 2 | £178,108 | £49,108 | +£7,368 | +£13,476 | 16.9% |
| Year 3 | £181,242 | £52,242 | +£11,052 | +£20,294 | 25.5% |
| Year 4 | £184,432 | £55,432 | +£14,736 | +£27,168 | 34.1% |
| Year 5 | £187,678 | £58,678 | +£18,420 | +£34,098 | 42.8% |
Assumes 1.76% 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 (£79,580).
No forecast available.