Recent sale
236 BROMFORD DRIVE
£185k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £187k for terrace propertys in Birmingham. 273 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 | £191,806 | £51,556 | +£4,608 | +£9,414 | 11.0% |
| Year 2 | £196,735 | £56,485 | +£9,216 | +£18,951 | 22.2% |
| Year 3 | £201,791 | £61,541 | +£13,824 | +£28,615 | 33.5% |
| Year 4 | £206,977 | £66,727 | +£18,432 | +£38,409 | 45.0% |
| Year 5 | £212,297 | £72,047 | +£23,040 | +£48,337 | 56.6% |
Assumes 2.57% 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 (£85,430).
No forecast available.