Recent sale
29 HUBERT CROFT
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £217k for purpose built flats in BIRMINGHAM. 251 transactions in the last 12 months; median £261k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £223,445 | £60,695 | -£1,068 | +£5,377 | 5.5% |
| Year 2 | £230,081 | £67,331 | -£2,136 | +£10,945 | 11.3% |
| Year 3 | £236,915 | £74,165 | -£3,204 | +£16,711 | 17.2% |
| Year 4 | £243,951 | £81,201 | -£4,272 | +£22,679 | 23.3% |
| Year 5 | £251,196 | £88,446 | -£5,340 | +£28,856 | 29.7% |
Assumes 2.97% 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 (£97,130).
No forecast available.