Recent sale
ROOSEVELT APARTMENTS, 1 LEXINGTON GARDENS
£160k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £233k for flat/maisonettes in West Midlands. 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 | £231,719 | £56,969 | +£2,520 | +£1,239 | 1.2% |
| Year 2 | £230,444 | £55,694 | +£5,040 | +£2,484 | 2.4% |
| Year 3 | £229,177 | £54,427 | +£7,560 | +£3,737 | 3.6% |
| Year 4 | £227,916 | £53,166 | +£10,080 | +£4,996 | 4.8% |
| Year 5 | £226,663 | £51,913 | +£12,600 | +£6,263 | 6.1% |
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 (£103,370).
No forecast available.