Recent sale
38 IPSTONES AVENUE
£205k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £259k for mid terrace houses in Birmingham. 220 transactions in the last 12 months; median £210k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £273,478 | £79,228 | +£4,572 | +£19,050 | 16.7% |
| Year 2 | £288,766 | £94,516 | +£9,144 | +£38,910 | 34.2% |
| Year 3 | £304,908 | £110,658 | +£13,716 | +£59,624 | 52.4% |
| Year 4 | £321,952 | £127,702 | +£18,288 | +£81,240 | 71.4% |
| Year 5 | £339,949 | £145,699 | +£22,860 | +£103,809 | 91.2% |
Assumes 5.59% 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 (£113,780).
No forecast available.