Recent sale
22 SEALS GREEN
£88k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £200k for mid 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 | £208,600 | £58,600 | +£3,492 | +£12,092 | 13.4% |
| Year 2 | £217,570 | £67,570 | +£6,984 | +£24,554 | 27.1% |
| Year 3 | £226,925 | £76,925 | +£10,476 | +£37,401 | 41.3% |
| Year 4 | £236,683 | £86,683 | +£13,968 | +£50,651 | 56.0% |
| Year 5 | £246,860 | £96,860 | +£17,460 | +£64,320 | 71.1% |
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 (£90,500).
No forecast available.