Recent sale
21 TENTER DRIVE
£235k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £305k for terraceds in Halesowen. 350 transactions in the last 12 months; median £242k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £320,891 | £92,141 | +£2,472 | +£18,363 | 13.8% |
| Year 2 | £337,609 | £108,859 | +£4,944 | +£37,553 | 28.2% |
| Year 3 | £355,198 | £126,448 | +£7,416 | +£57,614 | 43.3% |
| Year 4 | £373,704 | £144,954 | +£9,888 | +£78,592 | 59.0% |
| Year 5 | £393,174 | £164,424 | +£12,360 | +£100,534 | 75.5% |
Assumes 5.21% 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 (£133,100).
No forecast available.