Estimate of £141k for flat/maisonettes in Birmingham. 207 transactions in the last 12 months; median £215k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £145,230 | £39,480 | -£1,932 | +£2,298 | 3.4% |
| Year 2 | £149,587 | £43,837 | -£3,864 | +£4,723 | 7.0% |
| Year 3 | £154,075 | £48,325 | -£5,796 | +£7,279 | 10.8% |
| Year 4 | £158,697 | £52,947 | -£7,728 | +£9,969 | 14.8% |
| Year 5 | £163,458 | £57,708 | -£9,660 | +£12,798 | 19.0% |
Assumes 3.00% 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 (£67,490).
No forecast available.