Recent sale
81 DARWIN STREET
£210k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £262k for end terrace houses in Birmingham. 153 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 | £271,877 | £75,377 | +£1,200 | +£11,077 | 9.6% |
| Year 2 | £282,127 | £85,627 | +£2,400 | +£22,527 | 19.6% |
| Year 3 | £292,763 | £96,263 | +£3,600 | +£34,363 | 29.9% |
| Year 4 | £303,801 | £107,301 | +£4,800 | +£46,601 | 40.5% |
| Year 5 | £315,254 | £118,754 | +£6,000 | +£59,254 | 51.5% |
Assumes 3.77% 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 (£115,040).
No forecast available.