Recent sale
UPPER MEWS PUMPHOUSE LANE
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £221k for terrace propertys in Bromsgrove. 252 transactions in the last 12 months; median £323k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £223,475 | £57,725 | -£168 | +£2,307 | 2.3% |
| Year 2 | £225,978 | £60,228 | -£336 | +£4,642 | 4.7% |
| Year 3 | £228,509 | £62,759 | -£504 | +£7,005 | 7.1% |
| Year 4 | £231,068 | £65,318 | -£672 | +£9,396 | 9.5% |
| Year 5 | £233,656 | £67,906 | -£840 | +£11,816 | 12.0% |
Assumes 1.12% 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 (£98,690).
No forecast available.