Recent sale
21 WENDRON GROVE
£185k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £398k for semi-detached 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 | £410,179 | £111,679 | +£936 | +£13,115 | 7.6% |
| Year 2 | £422,730 | £124,230 | +£1,872 | +£26,602 | 15.5% |
| Year 3 | £435,666 | £137,166 | +£2,808 | +£40,474 | 23.5% |
| Year 4 | £448,997 | £150,497 | +£3,744 | +£54,741 | 31.8% |
| Year 5 | £462,737 | £164,237 | +£4,680 | +£69,417 | 40.3% |
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 (£172,160).
No forecast available.