Recent sale
63 SHADWELL STREET
£470k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £375k 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 | £383,888 | £102,638 | +£5,772 | +£14,660 | 9.0% |
| Year 2 | £392,986 | £111,736 | +£11,544 | +£29,530 | 18.2% |
| Year 3 | £402,299 | £121,049 | +£17,316 | +£44,615 | 27.5% |
| Year 4 | £411,834 | £130,584 | +£23,088 | +£59,922 | 36.9% |
| Year 5 | £421,594 | £140,344 | +£28,860 | +£75,454 | 46.4% |
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 (£162,500).
No forecast available.