Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £298k for detached houses in Prescot. 160 transactions in the last 12 months; median £218k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £305,599 | £82,099 | -£444 | +£7,155 | 5.5% |
| Year 2 | £313,392 | £89,892 | -£888 | +£14,504 | 11.1% |
| Year 3 | £321,383 | £97,883 | -£1,332 | +£22,051 | 16.9% |
| Year 4 | £329,579 | £106,079 | -£1,776 | +£29,803 | 22.9% |
| Year 5 | £337,983 | £114,483 | -£2,220 | +£37,763 | 29.0% |
Assumes 2.55% 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 (£130,160).
No forecast available.