Recent sale
30 CARPENTER ROAD
£1.10M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £1.29M for detached houses in Birmingham. 105 transactions in the last 12 months; median £268k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,284,894 | £315,894 | -£9,012 | -£16,118 | -2.8% |
| Year 2 | £1,277,827 | £308,827 | -£18,024 | -£32,197 | -5.7% |
| Year 3 | £1,270,799 | £301,799 | -£27,036 | -£48,237 | -8.5% |
| Year 4 | £1,263,810 | £294,810 | -£36,048 | -£64,238 | -11.3% |
| Year 5 | £1,256,859 | £287,859 | -£45,060 | -£80,201 | -14.2% |
Assumes -0.55% 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 (£565,990).
No forecast available.