Recent sale
LATITUDE, 155 BROMSGROVE STREET
£155k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £171k for flat/maisonettes in Birmingham. 67 transactions in the last 12 months; median £170k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £159,406 | £31,156 | +£1,572 | -£10,022 | -12.7% |
| Year 2 | £148,598 | £20,348 | +£3,144 | -£19,258 | -24.3% |
| Year 3 | £138,523 | £10,273 | +£4,716 | -£27,761 | -35.1% |
| Year 4 | £129,132 | £882 | +£6,288 | -£35,580 | -44.9% |
| Year 5 | £120,376 | £-7,874 | +£7,860 | -£42,764 | -54.0% |
Assumes -6.78% 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 (£79,190).
No forecast available.