Recent sale
25 ARLINGTON ROAD
£200k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £248k for end terrace houses in Birmingham. 383 transactions in the last 12 months; median £250k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £255,589 | £69,589 | +£1,296 | +£8,885 | 8.1% |
| Year 2 | £263,410 | £77,410 | +£2,592 | +£18,002 | 16.5% |
| Year 3 | £271,470 | £85,470 | +£3,888 | +£27,358 | 25.0% |
| Year 4 | £279,777 | £93,777 | +£5,184 | +£36,961 | 33.8% |
| Year 5 | £288,338 | £102,338 | +£6,480 | +£46,818 | 42.9% |
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 (£109,220).
No forecast available.