Recent sale
28 LYONS GROVE
£240k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £365k for semi-detached houses in Birmingham. 176 transactions in the last 12 months; median £194k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £380,695 | £106,945 | +£1,356 | +£17,051 | 10.8% |
| Year 2 | £397,065 | £123,315 | +£2,712 | +£34,777 | 22.0% |
| Year 3 | £414,139 | £140,389 | +£4,068 | +£53,207 | 33.6% |
| Year 4 | £431,947 | £158,197 | +£5,424 | +£72,371 | 45.7% |
| Year 5 | £450,520 | £176,770 | +£6,780 | +£92,300 | 58.3% |
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 (£158,300).
No forecast available.