Recent sale
1 BIRMINGHAM ROAD
£350k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £510k for detached bungalows in Birmingham. 261 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 | £530,655 | £148,155 | +£156 | +£20,811 | 9.5% |
| Year 2 | £552,147 | £169,647 | +£312 | +£42,459 | 19.4% |
| Year 3 | £574,508 | £192,008 | +£468 | +£64,976 | 29.6% |
| Year 4 | £597,776 | £215,276 | +£624 | +£88,400 | 40.3% |
| Year 5 | £621,986 | £239,486 | +£780 | +£112,766 | 51.4% |
Assumes 4.05% 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 (£219,200).
No forecast available.