Estimate of £322k for semi-detached houses in Kidderminster. 70 transactions in the last 12 months; median £328k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £322,998 | £81,498 | -£996 | +£2 | 0.0% |
| Year 2 | £323,999 | £82,499 | -£1,992 | +£7 | 0.0% |
| Year 3 | £325,004 | £83,504 | -£2,988 | +£16 | 0.0% |
| Year 4 | £326,011 | £84,511 | -£3,984 | +£27 | 0.0% |
| Year 5 | £327,022 | £85,522 | -£4,980 | +£42 | 0.0% |
Assumes 0.31% 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 (£140,240).
No forecast available.