Recent sale
PARK COURT BIRMINGHAM ROAD
£190k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £144k for purpose built flats in Coleshill. 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 | £144,778 | £36,778 | +£636 | +£1,414 | 2.1% |
| Year 2 | £145,559 | £37,559 | +£1,272 | +£2,831 | 4.1% |
| Year 3 | £146,345 | £38,345 | +£1,908 | +£4,253 | 6.2% |
| Year 4 | £147,136 | £39,136 | +£2,544 | +£5,680 | 8.3% |
| Year 5 | £147,930 | £39,930 | +£3,180 | +£7,110 | 10.4% |
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 (£68,660).
No forecast available.