Recent sale
22 SEALS GREEN
£88k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £225k for end terrace houses in Birmingham. 194 transactions in the last 12 months; median £235k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £234,675 | £65,925 | +£4,500 | +£14,175 | 14.1% |
| Year 2 | £244,766 | £76,016 | +£9,000 | +£28,766 | 28.7% |
| Year 3 | £255,291 | £86,541 | +£13,500 | +£43,791 | 43.7% |
| Year 4 | £266,268 | £97,518 | +£18,000 | +£59,268 | 59.1% |
| Year 5 | £277,718 | £108,968 | +£22,500 | +£75,218 | 75.0% |
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 (£100,250).
No forecast available.