| Buy Price | Total Cost | ROCE | Gross Yield | Net Yield | Money In | Payback | Equity | DSCR |
|---|---|---|---|---|---|---|---|---|
| £204,750 30.0% below market | £253,767 | -195.6% | 0.0% | -4.4% | +£5,705 | — | £76,983 | 0.0 |
| £219,375 25.0% below market | £270,294 | -50.2% | 0.0% | -4.1% | +£22,232 | — | £60,456 | 0.0 |
| £234,000 20.0% below market | £286,820 | -28.8% | 0.0% | -3.9% | +£38,758 | — | £43,930 | 0.0 |
| £240,000 17.9% below market | £293,600 | -24.5% | 0.0% | -3.8% | +£45,538 | — | £37,150 | 0.0 |
| Buy Price | Total Cost | Cash-on-Cash | Gross Yield | Net Yield | Net Cashflow/yr | Payback | 5yr ROI | DSCR |
|---|---|---|---|---|---|---|---|---|
| £204,750 30.0% below market | £64,920 | -10.6% | 0.0% | -3.2% | £-6,912 | — | -24.2% | 0.0 |
| £219,375 25.0% below market | £69,600 | -10.6% | 0.0% | -3.2% | £-7,404 | — | -24.2% | 0.0 |
| £234,000 20.0% below market | £74,280 | -10.6% | 0.0% | -3.2% | £-7,896 | — | -24.2% | 0.0 |
| £240,000 17.9% below market | £76,200 | -10.6% | 0.0% | -3.2% | £-8,100 | — | -24.2% | 0.0 |
| Buy Price | Total Cost | ROI | Gross Yield | Net Yield | Money In | Payback | Gross Profit | DSCR |
|---|---|---|---|---|---|---|---|---|
| £146,250 50.0% below market | £185,451 | 86.8% | 86.8% | 86.8% | +£185,451 | 0.2yrs | £161,049 | - |
| £160,875 45.0% below market | £201,099 | 72.3% | 72.3% | 72.3% | +£201,099 | 0.2yrs | £145,401 | - |
| £175,500 40.0% below market | £216,748 | 59.9% | 59.9% | 59.9% | +£216,748 | 0.2yrs | £129,752 | - |
| £190,125 35.0% below market | £232,397 | 49.1% | 49.1% | 49.1% | +£232,397 | 0.2yrs | £114,103 | - |
| £204,750 30.0% below market | £248,045 | 39.7% | 39.7% | 39.7% | +£248,045 | 0.2yrs | £98,455 | - |
| £219,375 25.0% below market | £263,694 | 31.4% | 31.4% | 31.4% | +£263,694 | 0.2yrs | £82,806 | - |
| £234,000 20.0% below market | £279,343 | 24.0% | 24.0% | 24.0% | +£279,343 | 0.2yrs | £67,157 | - |
| £240,000 17.9% below market ⭐ BEST | £285,763 | 21.3% | 21.3% | 21.3% | +£285,763 | 0.2yrs | £60,737 | - |
| Buy Price | Total Cost | Gross Yield | Gross Yield | Net/mo | 5yr ROI | DSCR |
|---|---|---|---|---|---|---|
| £204,750 0% below market | £10,238 | -% | -% | +£976 | 825.7% | - |
| £219,375 0% below market | £10,969 | -% | -% | +£976 | 785.2% | - |
| £234,000 0% below market | £11,700 | -% | -% | +£976 | 749.8% | - |
| £240,000 0% below market ⭐ BEST | £12,000 | -% | -% | +£976 | 736.5% | - |
| Price | Discount | Best Strategy | Gross Yield | Net Yield | Cash-on-Cash | BRRR ROCE | Flip Margin | Payback |
|---|---|---|---|---|---|---|---|---|
| £240,000 | £0 (0.0%) | — Not viable | 0.0% | -3.2% | -10.6% | -15.5% | 17.8% | 0yrs |
| £235,000 | £5,000 (2.1%) | Flip 20.1% margin | 0.0% | -3.2% | -10.6% | -17.0% | 20.1% | 0yrs |
| £230,000 | £10,000 (4.2%) | Flip 22.4% margin | 0.0% | -3.2% | -10.6% | -18.9% | 22.4% | 0yrs |
| £225,000 | £15,000 (6.2%) | Flip 24.8% margin | 0.0% | -3.2% | -10.6% | -21.5% | 24.8% | 0yrs |
| £220,000 | £20,000 (8.3%) | Flip 27.4% margin | 0.0% | -3.2% | -10.6% | -25.0% | 27.4% | 0yrs |
| £215,000 | £25,000 (10.4%) | Flip 30.0% margin | 0.0% | -3.2% | -10.6% | -30.2% | 30.0% | 0yrs |
| £210,000 | £30,000 (12.5%) | Flip 32.7% margin | 0.0% | -3.2% | -10.6% | -38.6% | 32.7% | 0yrs |
| £200,000 | £40,000 (16.7%) | Flip 38.6% margin | 0.0% | -3.2% | -10.6% | -95.1% | 38.6% | 0yrs |
| £190,000 | £50,000 (20.8%) | Flip 45.0% margin | 0.0% | -3.2% | -10.6% | -640800.0% | 45.0% | 0yrs |
| Date | Price | Type | Address |
|---|---|---|---|
| 2026-04-02 | £120,000 | Flat | WOOLMANS LODGE, 72 - 74 SOLIHULL ROAD |
| 2026-03-31 | £540,000 | Semi-Detached | 85 STREETSBROOK ROAD |
| 2026-03-31 | £468,500 | Other | 127 UNION ROAD |
| 2026-03-31 | £272,000 | Semi-Detached | 23 BRONTE FARM ROAD |
| 2026-03-30 | £431,000 | Semi-Detached | 175 LONGMORE ROAD |
| Date | Price | Type | m² | Address |
|---|---|---|---|---|
| 2026-03-31 | £540,000 | Semi-Det | 187 | 📍 85 STREETSBROOK ROAD |
| 2026-03-31 | £272,000 | Semi-Det | 187 | 📍 23 BRONTE FARM ROAD |
| 2026-03-30 | £431,000 | Semi-Det | 187 | 📍 175 LONGMORE ROAD |
| 2026-03-23 | £323,000 | Semi-Det | 187 | 📍 99 YOXALL ROAD |
| 2026-03-18 | £510,000 | Semi-Det | 187 | 📍 150 CROPTHORNE ROAD |
| 2026-02-13 | £435,000 | Semi-Det | 187 | 📍 202 YOXALL ROAD |
| 2026-02-05 | £355,000 | Semi-Det | 187 | 📍 97 UNION ROAD |
| 2026-02-02 | £570,000 | Semi-Det | 187 | 📍 152 RALPH ROAD |