Recent sale
36 HOLLYDALE ROAD
£220k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £260k for semi-detached houses in West Midlands. 228 transactions in the last 12 months; median £232k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £267,826 | £72,826 | +£1,836 | +£9,662 | 8.5% |
| Year 2 | £275,888 | £80,888 | +£3,672 | +£19,560 | 17.1% |
| Year 3 | £284,192 | £89,192 | +£5,508 | +£29,700 | 26.0% |
| Year 4 | £292,746 | £97,746 | +£7,344 | +£40,090 | 35.1% |
| Year 5 | £301,558 | £106,558 | +£9,180 | +£50,738 | 44.4% |
Assumes 3.01% 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 (£114,200).
No forecast available.