Recent sale
39 SCHOOL LANE
£222k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £202k for terrace propertys in Birmingham. 147 transactions in the last 12 months; median £212k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £209,898 | £58,398 | +£4,476 | +£12,374 | 13.6% |
| Year 2 | £218,105 | £66,605 | +£8,952 | +£25,057 | 27.5% |
| Year 3 | £226,633 | £75,133 | +£13,428 | +£38,061 | 41.7% |
| Year 4 | £235,494 | £83,994 | +£17,904 | +£51,398 | 56.3% |
| Year 5 | £244,702 | £93,202 | +£22,380 | +£65,082 | 71.3% |
Assumes 3.91% 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 (£91,280).
No forecast available.