Recent sale
5 BARLOWS ROAD
£1.19M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £2.24M 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 | £2,226,686 | £547,436 | -£15,468 | -£27,782 | -2.7% |
| Year 2 | £2,214,439 | £535,189 | -£30,936 | -£55,497 | -5.4% |
| Year 3 | £2,202,259 | £523,009 | -£46,404 | -£83,145 | -8.1% |
| Year 4 | £2,190,147 | £510,897 | -£61,872 | -£110,725 | -10.8% |
| Year 5 | £2,178,101 | £498,851 | -£77,340 | -£138,239 | -13.5% |
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 (£1,025,860).
No forecast available.