Recent sale
AMESBURY COURT, 6 AMESBURY ROAD
£227k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.28M for detached houses in Birmingham. 242 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 | £1,299,051 | £337,551 | -£9,648 | +£7,403 | 1.3% |
| Year 2 | £1,316,328 | £354,828 | -£19,296 | +£15,032 | 2.7% |
| Year 3 | £1,333,835 | £372,335 | -£28,944 | +£22,891 | 4.1% |
| Year 4 | £1,351,575 | £390,075 | -£38,592 | +£30,983 | 5.5% |
| Year 5 | £1,369,551 | £408,051 | -£48,240 | +£39,311 | 7.0% |
Assumes 1.33% 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 (£561,290).
No forecast available.