Recent sale
17 EMILY GARDENS
£160k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £151k for semi-detached houses in Birmingham. 154 transactions in the last 12 months; median £227k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £148,660 | £35,410 | +£2,484 | +£144 | 0.2% |
| Year 2 | £146,355 | £33,105 | +£4,968 | +£323 | 0.5% |
| Year 3 | £144,087 | £30,837 | +£7,452 | +£539 | 0.8% |
| Year 4 | £141,853 | £28,603 | +£9,936 | +£789 | 1.1% |
| Year 5 | £139,655 | £26,405 | +£12,420 | +£1,075 | 1.5% |
Assumes -1.55% 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 (£71,390).
No forecast available.