Recent sale
48 TALBOT STREET
£61k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £79k for purpose built flats in Birmingham. 98 transactions in the last 12 months; median £153k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £80,390 | £21,140 | +£360 | +£1,750 | 4.0% |
| Year 2 | £81,805 | £22,555 | +£720 | +£3,525 | 8.0% |
| Year 3 | £83,245 | £23,995 | +£1,080 | +£5,325 | 12.0% |
| Year 4 | £84,710 | £25,460 | +£1,440 | +£7,150 | 16.2% |
| Year 5 | £86,201 | £26,951 | +£1,800 | +£9,001 | 20.4% |
Assumes 1.76% 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 (£44,230).
No forecast available.