Recent sale
17 BANNERS STREET
£295k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £188k for terrace propertys in Halesowen. 350 transactions in the last 12 months; median £242k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £197,795 | £56,795 | +£1,332 | +£11,127 | 13.0% |
| Year 2 | £208,100 | £67,100 | +£2,664 | +£22,764 | 26.5% |
| Year 3 | £218,942 | £77,942 | +£3,996 | +£34,938 | 40.7% |
| Year 4 | £230,349 | £89,349 | +£5,328 | +£47,677 | 55.6% |
| Year 5 | £242,350 | £101,350 | +£6,660 | +£61,010 | 71.1% |
Assumes 5.21% 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 (£85,820).
No forecast available.