Recent sale
98 TENNANT STREET
£288k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £226k for flat/maisonettes in Birmingham. 105 transactions in the last 12 months; median £268k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £224,757 | £55,257 | +£2,292 | +£1,049 | 1.0% |
| Year 2 | £223,521 | £54,021 | +£4,584 | +£2,105 | 2.1% |
| Year 3 | £222,291 | £52,791 | +£6,876 | +£3,167 | 3.1% |
| Year 4 | £221,069 | £51,569 | +£9,168 | +£4,237 | 4.2% |
| Year 5 | £219,853 | £50,353 | +£11,460 | +£5,313 | 5.3% |
Assumes -0.55% 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 (£100,640).
No forecast available.