Recent sale
58 DOVEY ROAD
£245k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £253k for mid terrace houses in Birmingham. 242 transactions in the last 12 months; median £250k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £256,365 | £66,615 | +£540 | +£3,905 | 3.5% |
| Year 2 | £259,775 | £70,025 | +£1,080 | +£7,855 | 7.1% |
| Year 3 | £263,230 | £73,480 | +£1,620 | +£11,850 | 10.7% |
| Year 4 | £266,731 | £76,981 | +£2,160 | +£15,891 | 14.3% |
| Year 5 | £270,278 | £80,528 | +£2,700 | +£19,978 | 18.0% |
Assumes 1.33% 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 (£111,260).
No forecast available.