Recent sale
39 FREDERICK ROAD
£1.54M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.21M for semi-detached houses in Birmingham. 105 transactions in the last 12 months; median £268k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,204,340 | £296,090 | -£4,800 | -£11,460 | -2.2% |
| Year 2 | £1,197,716 | £289,466 | -£9,600 | -£22,884 | -4.3% |
| Year 3 | £1,191,128 | £282,878 | -£14,400 | -£34,272 | -6.5% |
| Year 4 | £1,184,577 | £276,327 | -£19,200 | -£45,623 | -8.6% |
| Year 5 | £1,178,062 | £269,812 | -£24,000 | -£56,938 | -10.8% |
Assumes -0.55% 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 (£527,920).
No forecast available.