Recent sale
121 SUNDERTON ROAD
£75k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £424k for semi-detached houses in Birmingham. 383 transactions in the last 12 months; median £250k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £436,974 | £118,974 | +£840 | +£13,814 | 7.5% |
| Year 2 | £450,346 | £132,346 | +£1,680 | +£28,026 | 15.3% |
| Year 3 | £464,126 | £146,126 | +£2,520 | +£42,646 | 23.3% |
| Year 4 | £478,329 | £160,329 | +£3,360 | +£57,689 | 31.5% |
| Year 5 | £492,966 | £174,966 | +£4,200 | +£73,166 | 40.0% |
Assumes 3.06% 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 (£183,080).
No forecast available.