Recent sale
68 HILLYFIELDS ROAD
£73k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £266k for semi-detached houses in BIRMINGHAM. 383 transactions in the last 12 months; median £195k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £276,055 | £76,555 | +£2,628 | +£12,683 | 10.9% |
| Year 2 | £286,490 | £86,990 | +£5,256 | +£25,746 | 22.1% |
| Year 3 | £297,319 | £97,819 | +£7,884 | +£39,203 | 33.6% |
| Year 4 | £308,558 | £109,058 | +£10,512 | +£53,070 | 45.5% |
| Year 5 | £320,221 | £120,721 | +£13,140 | +£67,361 | 57.7% |
Assumes 3.78% 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 (£116,720).
No forecast available.