Recent sale
93 BROWNFIELD ROAD
£245k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £210k for semi-detached houses in Birmingham. 147 transactions in the last 12 months; median £212k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £218,211 | £60,711 | +£1,944 | +£10,155 | 10.8% |
| Year 2 | £226,743 | £69,243 | +£3,888 | +£20,631 | 21.9% |
| Year 3 | £235,609 | £78,109 | +£5,832 | +£31,441 | 33.3% |
| Year 4 | £244,821 | £87,321 | +£7,776 | +£42,597 | 45.1% |
| Year 5 | £254,394 | £96,894 | +£9,720 | +£54,114 | 57.3% |
Assumes 3.91% 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 (£94,400).
No forecast available.