Recent sale
2 MASSHOUSE PLAZA
£135k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £210k for purpose built flats in Birmingham. 67 transactions in the last 12 months; median £170k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £195,762 | £38,262 | +£1,944 | -£12,294 | -13.0% |
| Year 2 | £182,489 | £24,989 | +£3,888 | -£23,623 | -25.0% |
| Year 3 | £170,117 | £12,617 | +£5,832 | -£34,051 | -36.1% |
| Year 4 | £158,583 | £1,083 | +£7,776 | -£43,641 | -46.2% |
| Year 5 | £147,831 | £-9,669 | +£9,720 | -£52,449 | -55.6% |
Assumes -6.78% 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 (£94,400).
No forecast available.