Recent sale
23 WEST DRIVE
£250k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £368k for end terrace houses in Birmingham. 67 transactions in the last 12 months; median £170k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £343,050 | £67,050 | +£1,224 | -£23,726 | -14.9% |
| Year 2 | £319,791 | £43,791 | +£2,448 | -£45,761 | -28.7% |
| Year 3 | £298,109 | £22,109 | +£3,672 | -£66,219 | -41.5% |
| Year 4 | £277,897 | £1,897 | +£4,896 | -£85,207 | -53.4% |
| Year 5 | £259,056 | £-16,944 | +£6,120 | -£102,824 | -64.4% |
Assumes -6.78% 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 (£159,560).
No forecast available.