Recent sale
16 EDWARD ROAD
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £189k for end terrace houses in Halesowen. 350 transactions in the last 12 months; median £242k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £198,847 | £57,097 | +£1,284 | +£11,131 | 12.9% |
| Year 2 | £209,207 | £67,457 | +£2,568 | +£22,775 | 26.4% |
| Year 3 | £220,106 | £78,356 | +£3,852 | +£34,958 | 40.5% |
| Year 4 | £231,574 | £89,824 | +£5,136 | +£47,710 | 55.3% |
| Year 5 | £243,639 | £101,889 | +£6,420 | +£61,059 | 70.8% |
Assumes 5.21% 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 (£86,210).
No forecast available.