Recent sale
53 PRINCESS ROAD
£245k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £383k for semi-detached houses in Birmingham. 67 transactions in the last 12 months; median £170k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £357,033 | £69,783 | -£2,700 | -£28,667 | -17.3% |
| Year 2 | £332,826 | £45,576 | -£5,400 | -£55,574 | -33.5% |
| Year 3 | £310,260 | £23,010 | -£8,100 | -£80,840 | -48.7% |
| Year 4 | £289,225 | £1,975 | -£10,800 | -£104,575 | -63.1% |
| Year 5 | £269,615 | £-17,635 | -£13,500 | -£126,885 | -76.5% |
Assumes -6.78% 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 (£165,860).
No forecast available.