Recent sale
LATITUDE, 155 BROMSGROVE STREET
£155k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £136k 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 | £126,779 | £24,779 | +£996 | -£8,225 | -12.5% |
| Year 2 | £118,184 | £16,184 | +£1,992 | -£15,824 | -24.1% |
| Year 3 | £110,171 | £8,171 | +£2,988 | -£22,841 | -34.9% |
| Year 4 | £102,701 | £701 | +£3,984 | -£29,315 | -44.7% |
| Year 5 | £95,738 | £-6,262 | +£4,980 | -£35,282 | -53.8% |
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 (£65,540).
No forecast available.