Recent sale
1 SCHOOLACRE RISE
£485k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £709k for detached houses in Sutton Coldfield. 330 transactions in the last 12 months; median £376k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £709,355 | £177,605 | -£4,584 | -£4,229 | -1.4% |
| Year 2 | £709,709 | £177,959 | -£9,168 | -£8,459 | -2.8% |
| Year 3 | £710,064 | £178,314 | -£13,752 | -£12,688 | -4.2% |
| Year 4 | £710,419 | £178,669 | -£18,336 | -£16,917 | -5.6% |
| Year 5 | £710,774 | £179,024 | -£22,920 | -£21,146 | -7.0% |
Assumes 0.05% 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 (£302,780).
No forecast available.