Recent sale
41 DARBYS WAY
£115k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £325k for end terrace houses in Tipton. 277 transactions in the last 12 months; median £205k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £346,873 | £103,123 | +£6,972 | +£28,845 | 20.4% |
| Year 2 | £370,217 | £126,467 | +£13,944 | +£59,161 | 41.8% |
| Year 3 | £395,133 | £151,383 | +£20,916 | +£91,049 | 64.3% |
| Year 4 | £421,725 | £177,975 | +£27,888 | +£124,613 | 88.1% |
| Year 5 | £450,107 | £206,357 | +£34,860 | +£159,967 | 113.1% |
Assumes 6.73% 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 (£141,500).
No forecast available.