Recent sale
3 GRIFFITHS CLOSE
£190k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £203k for flat/maisonettes 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 | £210,653 | £58,403 | +£2,808 | +£10,461 | 11.4% |
| Year 2 | £218,595 | £66,345 | +£5,616 | +£21,211 | 23.1% |
| Year 3 | £226,836 | £74,586 | +£8,424 | +£32,260 | 35.2% |
| Year 4 | £235,387 | £83,137 | +£11,232 | +£43,619 | 47.6% |
| Year 5 | £244,262 | £92,012 | +£14,040 | +£55,302 | 60.3% |
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 (£91,670).
No forecast available.