Recent sale
11 BLENHEIM ROAD
£520k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £716k for detached houses in Birmingham. 242 transactions in the last 12 months; median £250k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £725,523 | £188,523 | -£5,988 | +£3,535 | 1.2% |
| Year 2 | £735,172 | £198,172 | -£11,976 | +£7,196 | 2.4% |
| Year 3 | £744,950 | £207,950 | -£17,964 | +£10,986 | 3.6% |
| Year 4 | £754,858 | £217,858 | -£23,952 | +£14,906 | 4.9% |
| Year 5 | £764,897 | £227,897 | -£29,940 | +£18,957 | 6.2% |
Assumes 1.33% 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 (£305,720).
No forecast available.