Recent sale
37 GOODE CLOSE
£222k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £344k for detached houses in Oldbury. 213 transactions in the last 12 months; median £222k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £358,930 | £100,930 | +£168 | +£15,098 | 10.1% |
| Year 2 | £374,507 | £116,507 | +£336 | +£30,843 | 20.6% |
| Year 3 | £390,761 | £132,761 | +£504 | +£47,265 | 31.6% |
| Year 4 | £407,720 | £149,720 | +£672 | +£64,392 | 43.1% |
| Year 5 | £425,415 | £167,415 | +£840 | +£82,255 | 55.0% |
Assumes 4.34% 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 (£149,480).
No forecast available.