Recent sale
3 BERTHA ROAD
£233k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £244k for end terrace houses in Birmingham. 176 transactions in the last 12 months; median £194k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £254,492 | £71,492 | +£3,636 | +£14,128 | 13.1% |
| Year 2 | £265,435 | £82,435 | +£7,272 | +£28,707 | 26.7% |
| Year 3 | £276,849 | £93,849 | +£10,908 | +£43,757 | 40.6% |
| Year 4 | £288,753 | £105,753 | +£14,544 | +£59,297 | 55.1% |
| Year 5 | £301,170 | £118,170 | +£18,180 | +£75,350 | 70.0% |
Assumes 4.30% 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 (£107,660).
No forecast available.