Recent sale
35 HICKORY DRIVE
£71k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £137k for purpose built flats in Birmingham. 235 transactions in the last 12 months; median £320k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £137,877 | £35,127 | +£408 | +£1,285 | 1.9% |
| Year 2 | £138,759 | £36,009 | +£816 | +£2,575 | 3.9% |
| Year 3 | £139,647 | £36,897 | +£1,224 | +£3,871 | 5.9% |
| Year 4 | £140,541 | £37,791 | +£1,632 | +£5,173 | 7.8% |
| Year 5 | £141,440 | £38,690 | +£2,040 | +£6,480 | 9.8% |
Assumes 0.64% 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 (£65,930).
No forecast available.