Recent sale
148 WILLOW AVENUE
£250k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £352k for terrace propertys in Birmingham. 235 transactions in the last 12 months; median £320k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £354,253 | £90,253 | +£876 | +£3,129 | 2.0% |
| Year 2 | £356,520 | £92,520 | +£1,752 | +£6,272 | 4.1% |
| Year 3 | £358,802 | £94,802 | +£2,628 | +£9,430 | 6.2% |
| Year 4 | £361,098 | £97,098 | +£3,504 | +£12,602 | 8.2% |
| Year 5 | £363,409 | £99,409 | +£4,380 | +£15,789 | 10.3% |
Assumes 0.64% 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 (£152,840).
No forecast available.