Recent sale
47 BIRMINGHAM ROAD
£430k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £444k for semi-detached houses in Coleshill. 136 transactions in the last 12 months; median £275k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £446,398 | £113,398 | +£2,088 | +£4,486 | 2.3% |
| Year 2 | £448,808 | £115,808 | +£4,176 | +£8,984 | 4.7% |
| Year 3 | £451,232 | £118,232 | +£6,264 | +£13,496 | 7.0% |
| Year 4 | £453,668 | £120,668 | +£8,352 | +£18,020 | 9.4% |
| Year 5 | £456,118 | £123,118 | +£10,440 | +£22,558 | 11.8% |
Assumes 0.54% 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 (£191,480).
No forecast available.