Recent sale
22 SEALS GREEN
£88k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £216k 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 | £225,288 | £63,288 | +£3,828 | +£13,116 | 13.6% |
| Year 2 | £234,975 | £72,975 | +£7,656 | +£26,631 | 27.5% |
| Year 3 | £245,079 | £83,079 | +£11,484 | +£40,563 | 41.9% |
| Year 4 | £255,618 | £93,618 | +£15,312 | +£54,930 | 56.8% |
| Year 5 | £266,609 | £104,609 | +£19,140 | +£69,749 | 72.1% |
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 (£96,740).
No forecast available.