Recent sale
TRIDENT COURT SAVOY CLOSE
£105k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £109k for flat/maisonettes in Birmingham. 236 transactions in the last 12 months; median £226k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £114,297 | £32,547 | +£2,772 | +£8,069 | 14.6% |
| Year 2 | £119,852 | £38,102 | +£5,544 | +£16,396 | 29.6% |
| Year 3 | £125,677 | £43,927 | +£8,316 | +£24,993 | 45.2% |
| Year 4 | £131,785 | £50,035 | +£11,088 | +£33,873 | 61.2% |
| Year 5 | £138,190 | £56,440 | +£13,860 | +£43,050 | 77.8% |
Assumes 4.86% 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 (£55,330).
No forecast available.