Recent sale
4 SEALS GREEN
£68k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £217k for mid terrace houses in Birmingham. 194 transactions in the last 12 months; median £235k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £226,331 | £63,581 | +£4,332 | +£13,663 | 14.1% |
| Year 2 | £236,063 | £73,313 | +£8,664 | +£27,727 | 28.5% |
| Year 3 | £246,214 | £83,464 | +£12,996 | +£42,210 | 43.5% |
| Year 4 | £256,801 | £94,051 | +£17,328 | +£57,129 | 58.8% |
| Year 5 | £267,844 | £105,094 | +£21,660 | +£72,504 | 74.6% |
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 (£97,130).
No forecast available.