Recent sale
67 CHIPPERFIELD ROAD
£200k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £239k for semi-detached houses in Birmingham. 273 transactions in the last 12 months; median £250k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £245,142 | £65,892 | +£2,784 | +£8,926 | 8.4% |
| Year 2 | £251,442 | £72,192 | +£5,568 | +£18,010 | 17.0% |
| Year 3 | £257,905 | £78,655 | +£8,352 | +£27,257 | 25.8% |
| Year 4 | £264,533 | £85,283 | +£11,136 | +£36,669 | 34.7% |
| Year 5 | £271,331 | £92,081 | +£13,920 | +£46,251 | 43.8% |
Assumes 2.57% 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 (£105,710).
No forecast available.