Recent sale
46 WOODNORTON DRIVE
£73k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £134k for flat/maisonettes in Birmingham. 242 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 | £135,782 | £35,282 | +£12 | +£1,794 | 2.8% |
| Year 2 | £137,588 | £37,088 | +£24 | +£3,612 | 5.6% |
| Year 3 | £139,418 | £38,918 | +£36 | +£5,454 | 8.4% |
| Year 4 | £141,272 | £40,772 | +£48 | +£7,320 | 11.3% |
| Year 5 | £143,151 | £42,651 | +£60 | +£9,211 | 14.2% |
Assumes 1.33% 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 (£64,760).
No forecast available.