Recent sale
PARK COURT BIRMINGHAM ROAD
£190k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £150k for purpose built flats in West Midlands. 136 transactions in the last 12 months; median £275k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £150,810 | £38,310 | +£360 | +£1,170 | 1.6% |
| Year 2 | £151,624 | £39,124 | +£720 | +£2,344 | 3.3% |
| Year 3 | £152,443 | £39,943 | +£1,080 | +£3,523 | 5.0% |
| Year 4 | £153,266 | £40,766 | +£1,440 | +£4,706 | 6.6% |
| Year 5 | £154,094 | £41,594 | +£1,800 | +£5,894 | 8.3% |
Assumes 0.54% 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 (£71,000).
No forecast available.