Recent sale
291 - 295 CORPORATION STREET
£5.72M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £252k for flat/maisonettes in Birmingham. 13 transactions in the last 12 months; median £260k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £257,972 | £68,972 | +£3,276 | +£9,248 | 8.3% |
| Year 2 | £264,086 | £75,086 | +£6,552 | +£18,638 | 16.8% |
| Year 3 | £270,345 | £81,345 | +£9,828 | +£28,173 | 25.4% |
| Year 4 | £276,752 | £87,752 | +£13,104 | +£37,856 | 34.2% |
| Year 5 | £283,311 | £94,311 | +£16,380 | +£47,691 | 43.0% |
Assumes 2.37% 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 (£110,840).
No forecast available.