Recent sale
145 WEOLEY AVENUE
£205k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £205k for semi-detached houses in West Midlands. 251 transactions in the last 12 months; median £261k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £211,089 | £57,339 | +£2,712 | +£8,801 | 9.5% |
| Year 2 | £217,358 | £63,608 | +£5,424 | +£17,782 | 19.2% |
| Year 3 | £223,813 | £70,063 | +£8,136 | +£26,949 | 29.1% |
| Year 4 | £230,461 | £76,711 | +£10,848 | +£36,309 | 39.3% |
| Year 5 | £237,305 | £83,555 | +£13,560 | +£45,865 | 49.6% |
Assumes 2.97% 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 (£92,450).
No forecast available.