Recent sale
18 SELBORNE ROAD
£470k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £54k for flat/maisonettes in Birmingham. 139 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £53,384 | £12,884 | -£660 | -£1,276 | -3.6% |
| Year 2 | £52,776 | £12,276 | -£1,320 | -£2,544 | -7.3% |
| Year 3 | £52,174 | £11,674 | -£1,980 | -£3,806 | -10.9% |
| Year 4 | £51,579 | £11,079 | -£2,640 | -£5,061 | -14.5% |
| Year 5 | £50,991 | £10,491 | -£3,300 | -£6,309 | -18.0% |
Assumes -1.14% 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 (£34,980).
No forecast available.