Recent sale
2 BRIDGEMAN CROFT
£369k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £363k for detached houses in Solihull. 273 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 | £372,329 | £100,079 | +£384 | +£9,713 | 6.2% |
| Year 2 | £381,898 | £109,648 | +£768 | +£19,666 | 12.5% |
| Year 3 | £391,713 | £119,463 | +£1,152 | +£29,865 | 19.0% |
| Year 4 | £401,780 | £129,530 | +£1,536 | +£40,316 | 25.6% |
| Year 5 | £412,105 | £139,855 | +£1,920 | +£51,025 | 32.4% |
Assumes 2.57% 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 (£157,460).
No forecast available.