Recent sale
22 SEALS GREEN
£88k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £189k for semi-detached bungalows in Birmingham. 194 transactions in the last 12 months; median £235k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £197,127 | £55,377 | +£1,284 | +£9,411 | 10.9% |
| Year 2 | £205,603 | £63,853 | +£2,568 | +£19,171 | 22.2% |
| Year 3 | £214,444 | £72,694 | +£3,852 | +£29,296 | 34.0% |
| Year 4 | £223,666 | £81,916 | +£5,136 | +£39,802 | 46.2% |
| Year 5 | £233,283 | £91,533 | +£6,420 | +£50,703 | 58.8% |
Assumes 4.30% 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 (£86,210).
No forecast available.