Recent sale
11 BIRMINGHAM ROAD
£463k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £441k for semi-detached houses in Birmingham. 39 transactions in the last 12 months; median £385k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £442,147 | £111,397 | -£3,720 | -£2,573 | -1.4% |
| Year 2 | £443,296 | £112,546 | -£7,440 | -£5,144 | -2.7% |
| Year 3 | £444,449 | £113,699 | -£11,160 | -£7,711 | -4.1% |
| Year 4 | £445,604 | £114,854 | -£14,880 | -£10,276 | -5.4% |
| Year 5 | £446,763 | £116,013 | -£18,600 | -£12,837 | -6.7% |
Assumes 0.26% 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 (£190,220).
No forecast available.