Recent sale
148 PERSHORE ROAD
£535k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £493k for semi-detached houses in Birmingham. 67 transactions in the last 12 months; median £170k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £459,575 | £89,825 | -£2,844 | -£36,269 | -17.1% |
| Year 2 | £428,415 | £58,665 | -£5,688 | -£70,273 | -33.1% |
| Year 3 | £399,369 | £29,619 | -£8,532 | -£102,163 | -48.2% |
| Year 4 | £372,292 | £2,542 | -£11,376 | -£132,084 | -62.3% |
| Year 5 | £347,050 | £-22,700 | -£14,220 | -£160,170 | -75.5% |
Assumes -6.78% 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 (£212,060).
No forecast available.