Recent sale
56 TUDOR STREET
£186k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £305k for detached houses in Birmingham. 98 transactions in the last 12 months; median £153k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £310,368 | £81,618 | -£1,848 | +£3,520 | 2.6% |
| Year 2 | £315,830 | £87,080 | -£3,696 | +£7,134 | 5.4% |
| Year 3 | £321,389 | £92,639 | -£5,544 | +£10,845 | 8.1% |
| Year 4 | £327,046 | £98,296 | -£7,392 | +£14,654 | 11.0% |
| Year 5 | £332,802 | £104,052 | -£9,240 | +£18,562 | 13.9% |
Assumes 1.76% 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 (£133,100).
No forecast available.