Recent sale
9 BARNET ROAD
£184k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £262k for end terrace houses in West Midlands. 383 transactions in the last 12 months; median £195k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £271,904 | £75,404 | +£120 | +£10,024 | 8.7% |
| Year 2 | £282,182 | £85,682 | +£240 | +£20,422 | 17.8% |
| Year 3 | £292,848 | £96,348 | +£360 | +£31,208 | 27.1% |
| Year 4 | £303,918 | £107,418 | +£480 | +£42,398 | 36.9% |
| Year 5 | £315,406 | £118,906 | +£600 | +£54,006 | 46.9% |
Assumes 3.78% 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 (£115,040).
No forecast available.