Recent sale
8 DEAL GROVE
£61k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £269k for semi-detached houses in Birmingham. 525 transactions in the last 12 months; median £225k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £279,733 | £77,983 | +£1,416 | +£12,149 | 10.3% |
| Year 2 | £290,894 | £89,144 | +£2,832 | +£24,726 | 21.0% |
| Year 3 | £302,501 | £100,751 | +£4,248 | +£37,749 | 32.0% |
| Year 4 | £314,571 | £112,821 | +£5,664 | +£51,235 | 43.4% |
| Year 5 | £327,122 | £125,372 | +£7,080 | +£65,202 | 55.3% |
Assumes 3.99% 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 (£117,980).
No forecast available.