Recent sale
49A SECOND AVENUE
£67k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £88k for flat/maisonettes in Wolverhampton. 395 transactions in the last 12 months; median £215k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £92,453 | £26,453 | +£1,560 | +£6,013 | 12.6% |
| Year 2 | £97,131 | £31,131 | +£3,120 | +£12,251 | 25.8% |
| Year 3 | £102,046 | £36,046 | +£4,680 | +£18,726 | 39.4% |
| Year 4 | £107,209 | £41,209 | +£6,240 | +£25,449 | 53.5% |
| Year 5 | £112,634 | £46,634 | +£7,800 | +£32,434 | 68.2% |
Assumes 5.06% 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 (£47,560).
No forecast available.