Recent sale
17 TWYNING ROAD
£255k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £359k for mid terrace houses in Birmingham. 154 transactions in the last 12 months; median £227k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £353,436 | £84,186 | +£2,712 | -£2,852 | -1.8% |
| Year 2 | £347,957 | £78,707 | +£5,424 | -£5,619 | -3.6% |
| Year 3 | £342,564 | £73,314 | +£8,136 | -£8,300 | -5.3% |
| Year 4 | £337,254 | £68,004 | +£10,848 | -£10,898 | -7.0% |
| Year 5 | £332,027 | £62,777 | +£13,560 | -£13,413 | -8.6% |
Assumes -1.55% 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 (£155,780).
No forecast available.