Recent sale
90 LYTTLETON AVENUE
£230k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £450k 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 | £462,420 | £124,920 | -£1,440 | +£10,980 | 5.7% |
| Year 2 | £475,183 | £137,683 | -£2,880 | +£22,303 | 11.5% |
| Year 3 | £488,298 | £150,798 | -£4,320 | +£33,978 | 17.5% |
| Year 4 | £501,775 | £164,275 | -£5,760 | +£46,015 | 23.7% |
| Year 5 | £515,624 | £178,124 | -£7,200 | +£58,424 | 30.1% |
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 (£194,000).
No forecast available.