Recent sale
131 MARLENE CROFT
£190k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £229k for end terrace houses in Birmingham. 231 transactions in the last 12 months; median £200k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £236,007 | £64,257 | +£4,872 | +£11,879 | 11.7% |
| Year 2 | £243,229 | £71,479 | +£9,744 | +£23,973 | 23.5% |
| Year 3 | £250,672 | £78,922 | +£14,616 | +£36,288 | 35.6% |
| Year 4 | £258,343 | £86,593 | +£19,488 | +£48,831 | 48.0% |
| Year 5 | £266,248 | £94,498 | +£24,360 | +£61,608 | 60.5% |
Assumes 3.06% 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 (£101,810).
No forecast available.