Recent sale
1 SCHOOLACRE RISE
£485k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £722k for detached houses in Sutton Coldfield. 330 transactions in the last 12 months; median £376k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £722,361 | £180,861 | -£4,644 | -£4,283 | -1.4% |
| Year 2 | £722,722 | £181,222 | -£9,288 | -£8,566 | -2.8% |
| Year 3 | £723,084 | £181,584 | -£13,932 | -£12,848 | -4.2% |
| Year 4 | £723,445 | £181,945 | -£18,576 | -£17,131 | -5.6% |
| Year 5 | £723,807 | £182,307 | -£23,220 | -£21,413 | -6.9% |
Assumes 0.05% 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 (£308,240).
No forecast available.