Recent sale
1 LEA YIELD CLOSE
£82k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £106k for purpose built flats in Birmingham. 289 transactions in the last 12 months; median £255k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £108,152 | £28,652 | +£204 | +£2,356 | 4.3% |
| Year 2 | £110,347 | £30,847 | +£408 | +£4,755 | 8.8% |
| Year 3 | £112,587 | £33,087 | +£612 | +£7,199 | 13.3% |
| Year 4 | £114,873 | £35,373 | +£816 | +£9,689 | 17.9% |
| Year 5 | £117,205 | £37,705 | +£1,020 | +£12,225 | 22.5% |
Assumes 2.03% 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 (£54,220).
No forecast available.