Recent sale
8 HAY BARN CLOSE
£410k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £421k for detached houses in Halesowen. 226 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 | £432,620 | £116,870 | -£1,176 | +£10,444 | 5.7% |
| Year 2 | £444,560 | £128,810 | -£2,352 | +£21,208 | 11.7% |
| Year 3 | £456,830 | £141,080 | -£3,528 | +£32,302 | 17.8% |
| Year 4 | £469,438 | £153,688 | -£4,704 | +£43,734 | 24.1% |
| Year 5 | £482,395 | £166,645 | -£5,880 | +£55,515 | 30.5% |
Assumes 2.76% 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 (£181,820).
No forecast available.