Recent sale
55 SUMMERFIELD CRESCENT
£220k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £426k for semi-detached houses in West Midlands. 154 transactions in the last 12 months; median £227k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £419,397 | £99,897 | +£8,292 | +£1,689 | 0.9% |
| Year 2 | £412,896 | £93,396 | +£16,584 | +£3,480 | 1.9% |
| Year 3 | £406,496 | £86,996 | +£24,876 | +£5,372 | 2.9% |
| Year 4 | £400,196 | £80,696 | +£33,168 | +£7,364 | 4.0% |
| Year 5 | £393,993 | £74,493 | +£41,460 | +£9,453 | 5.1% |
Assumes -1.55% 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 (£183,920).
No forecast available.