Recent sale
58 DOVEY ROAD
£245k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £256k for terrace propertys 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 | £259,405 | £67,405 | +£384 | +£3,789 | 3.4% |
| Year 2 | £262,855 | £70,855 | +£768 | +£7,623 | 6.8% |
| Year 3 | £266,351 | £74,351 | +£1,152 | +£11,503 | 10.2% |
| Year 4 | £269,893 | £77,893 | +£1,536 | +£15,429 | 13.7% |
| Year 5 | £273,483 | £81,483 | +£1,920 | +£19,403 | 17.2% |
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 (£112,520).
No forecast available.