Recent sale
1 SCHOOLACRE RISE
£485k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £738k for detached houses in Sutton Coldfield. 330 transactions in the last 12 months; median £376k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £738,369 | £184,869 | -£4,848 | -£4,479 | -1.4% |
| Year 2 | £738,738 | £185,238 | -£9,696 | -£8,958 | -2.8% |
| Year 3 | £739,108 | £185,608 | -£14,544 | -£13,436 | -4.3% |
| Year 4 | £739,477 | £185,977 | -£19,392 | -£17,915 | -5.7% |
| Year 5 | £739,847 | £186,347 | -£24,240 | -£22,393 | -7.1% |
Assumes 0.05% 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 (£314,960).
No forecast available.