Recent sale
18 MARY STREET
£245k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £582k for terrace propertys in Birmingham. 54 transactions in the last 12 months; median £158k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £545,392 | £108,892 | +£108 | -£36,500 | -14.6% |
| Year 2 | £511,087 | £74,587 | +£216 | -£70,697 | -28.3% |
| Year 3 | £478,940 | £42,440 | +£324 | -£102,736 | -41.2% |
| Year 4 | £448,814 | £12,314 | +£432 | -£132,754 | -53.2% |
| Year 5 | £420,584 | £-15,916 | +£540 | -£160,876 | -64.5% |
Assumes -6.29% 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 (£249,440).
No forecast available.