Recent sale
J Q RISE, 1 GOODMAN STREET
£350k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £235k for flat/maisonettes in Birmingham. 102 transactions in the last 12 months; median £174k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £223,979 | £47,729 | +£1,884 | -£9,137 | -8.8% |
| Year 2 | £213,474 | £37,224 | +£3,768 | -£17,758 | -17.1% |
| Year 3 | £203,462 | £27,212 | +£5,652 | -£25,886 | -24.9% |
| Year 4 | £193,920 | £17,670 | +£7,536 | -£33,544 | -32.2% |
| Year 5 | £184,825 | £8,575 | +£9,420 | -£40,755 | -39.1% |
Assumes -4.69% 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 (£104,150).
No forecast available.