Recent sale
AVOCA COURT, 146 CHEAPSIDE
£128k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £126k for purpose built flats in Birmingham. 153 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 | £130,750 | £36,250 | +£1,452 | +£6,202 | 10.1% |
| Year 2 | £135,679 | £41,179 | +£2,904 | +£12,583 | 20.4% |
| Year 3 | £140,795 | £46,295 | +£4,356 | +£19,151 | 31.1% |
| Year 4 | £146,103 | £51,603 | +£5,808 | +£25,911 | 42.0% |
| Year 5 | £151,611 | £57,111 | +£7,260 | +£32,871 | 53.3% |
Assumes 3.77% 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 (£61,640).
No forecast available.