Recent sale
156 KILBY AVENUE
£125k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £119k for purpose built flats in BIRMINGHAM. 154 transactions in the last 12 months; median £227k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £117,156 | £27,906 | +£696 | -£1,148 | -1.9% |
| Year 2 | £115,340 | £26,090 | +£1,392 | -£2,268 | -3.8% |
| Year 3 | £113,552 | £24,302 | +£2,088 | -£3,360 | -5.7% |
| Year 4 | £111,792 | £22,542 | +£2,784 | -£4,424 | -7.5% |
| Year 5 | £110,059 | £20,809 | +£3,480 | -£5,461 | -9.3% |
Assumes -1.55% 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 (£59,030).
No forecast available.