Recent sale
196 HIGHTERS HEATH LANE
£103k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £223k for mid terrace 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 | £229,824 | £62,574 | +£1,356 | +£8,180 | 8.2% |
| Year 2 | £236,856 | £69,606 | +£2,712 | +£16,568 | 16.7% |
| Year 3 | £244,104 | £76,854 | +£4,068 | +£25,172 | 25.3% |
| Year 4 | £251,574 | £84,324 | +£5,424 | +£33,998 | 34.2% |
| Year 5 | £259,272 | £92,022 | +£6,780 | +£43,052 | 43.3% |
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 (£99,470).
No forecast available.