Recent sale
4 SEALS GREEN
£68k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £214k 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 | £223,202 | £62,702 | +£3,936 | +£13,138 | 13.7% |
| Year 2 | £232,800 | £72,300 | +£7,872 | +£26,672 | 27.8% |
| Year 3 | £242,810 | £82,310 | +£11,808 | +£40,618 | 42.3% |
| Year 4 | £253,251 | £92,751 | +£15,744 | +£54,995 | 57.3% |
| Year 5 | £264,141 | £103,641 | +£19,680 | +£69,821 | 72.8% |
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 (£95,960).
No forecast available.