Recent sale
108 PRIORY ROAD
£105k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £159k for purpose built flats in Birmingham. 247 transactions in the last 12 months; median £300k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £163,897 | £44,647 | +£492 | +£5,389 | 7.2% |
| Year 2 | £168,945 | £49,695 | +£984 | +£10,929 | 14.7% |
| Year 3 | £174,149 | £54,899 | +£1,476 | +£16,625 | 22.3% |
| Year 4 | £179,513 | £60,263 | +£1,968 | +£22,481 | 30.2% |
| Year 5 | £185,042 | £65,792 | +£2,460 | +£28,502 | 38.3% |
Assumes 3.08% 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 (£74,510).
No forecast available.