Recent sale
20 BLOWERS GREEN ROAD
£295k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £282k for detached houses in Dudley. 227 transactions in the last 12 months; median £192k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £297,059 | £85,559 | +£828 | +£15,887 | 12.9% |
| Year 2 | £312,922 | £101,422 | +£1,656 | +£32,578 | 26.4% |
| Year 3 | £329,632 | £118,132 | +£2,484 | +£50,116 | 40.6% |
| Year 4 | £347,234 | £135,734 | +£3,312 | +£68,546 | 55.5% |
| Year 5 | £365,776 | £154,276 | +£4,140 | +£87,916 | 71.2% |
Assumes 5.34% 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 (£123,440).
No forecast available.