Recent sale
50 REMEMBRANCE ROAD
£160k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £229k for semi-detached houses in Wednesbury. 264 transactions in the last 12 months; median £201k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £240,794 | £69,044 | +£3,792 | +£15,586 | 15.3% |
| Year 2 | £253,194 | £81,444 | +£7,584 | +£31,778 | 31.2% |
| Year 3 | £266,234 | £94,484 | +£11,376 | +£48,610 | 47.7% |
| Year 4 | £279,945 | £108,195 | +£15,168 | +£66,113 | 64.9% |
| Year 5 | £294,362 | £122,612 | +£18,960 | +£84,322 | 82.8% |
Assumes 5.15% 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 (£101,810).
No forecast available.