Recent sale
33 COCKSMEAD CROFT
£233k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £229k for semi-detached houses in Birmingham. 383 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 | £236,007 | £64,257 | +£12 | +£7,019 | 6.9% |
| Year 2 | £243,229 | £71,479 | +£24 | +£14,253 | 14.0% |
| Year 3 | £250,672 | £78,922 | +£36 | +£21,708 | 21.3% |
| Year 4 | £258,343 | £86,593 | +£48 | +£29,391 | 28.9% |
| Year 5 | £266,248 | £94,498 | +£60 | +£37,308 | 36.6% |
Assumes 3.06% 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 (£101,810).
No forecast available.