Recent sale
29D NORTHWOOD STREET
£225k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £629k for terrace propertys in Birmingham. 54 transactions in the last 12 months; median £158k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £589,436 | £117,686 | +£132 | -£39,432 | -14.6% |
| Year 2 | £552,360 | £80,610 | +£264 | -£76,376 | -28.4% |
| Year 3 | £517,617 | £45,867 | +£396 | -£110,987 | -41.2% |
| Year 4 | £485,059 | £13,309 | +£528 | -£143,413 | -53.3% |
| Year 5 | £454,549 | £-17,201 | +£660 | -£173,791 | -64.6% |
Assumes -6.29% 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 (£269,180).
No forecast available.