Recent sale
66 SOLIHULL LANE
£295k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £326k for semi-detached houses in Birmingham. 247 transactions in the last 12 months; median £300k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £336,041 | £91,541 | -£1,188 | +£8,853 | 6.2% |
| Year 2 | £346,391 | £101,891 | -£2,376 | +£18,015 | 12.7% |
| Year 3 | £357,060 | £112,560 | -£3,564 | +£27,496 | 19.4% |
| Year 4 | £368,057 | £123,557 | -£4,752 | +£37,305 | 26.3% |
| Year 5 | £379,393 | £134,893 | -£5,940 | +£47,453 | 33.4% |
Assumes 3.08% 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 (£141,920).
No forecast available.