Recent sale
28 LYONS GROVE
£240k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £306k for end terrace houses in Birmingham. 176 transactions in the last 12 months; median £194k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £319,158 | £89,658 | +£4,584 | +£17,742 | 13.3% |
| Year 2 | £332,882 | £103,382 | +£9,168 | +£36,050 | 27.0% |
| Year 3 | £347,196 | £117,696 | +£13,752 | +£54,948 | 41.2% |
| Year 4 | £362,125 | £132,625 | +£18,336 | +£74,461 | 55.8% |
| Year 5 | £377,697 | £148,197 | +£22,920 | +£94,617 | 70.9% |
Assumes 4.30% 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 (£133,520).
No forecast available.