Recent sale
25 CROFTDOWN ROAD
£1.44M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £957k for detached houses in Birmingham. 235 transactions in the last 12 months; median £320k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £963,125 | £245,375 | -£14,820 | -£8,695 | -2.1% |
| Year 2 | £969,289 | £251,539 | -£29,640 | -£17,351 | -4.2% |
| Year 3 | £975,492 | £257,742 | -£44,460 | -£25,968 | -6.4% |
| Year 4 | £981,735 | £263,985 | -£59,280 | -£34,545 | -8.5% |
| Year 5 | £988,019 | £270,269 | -£74,100 | -£43,081 | -10.5% |
Assumes 0.64% 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 (£408,540).
No forecast available.