Recent sale
62 SHADWELL STREET
£190k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £340k for flat/maisonettes in Birmingham. 13 transactions in the last 12 months; median £260k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £348,058 | £93,058 | +£5,196 | +£13,254 | 9.0% |
| Year 2 | £356,307 | £101,307 | +£10,392 | +£26,699 | 18.1% |
| Year 3 | £364,751 | £109,751 | +£15,588 | +£40,339 | 27.3% |
| Year 4 | £373,396 | £118,396 | +£20,784 | +£54,180 | 36.7% |
| Year 5 | £382,246 | £127,246 | +£25,980 | +£68,226 | 46.2% |
Assumes 2.37% 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 (£147,800).
No forecast available.