Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £307k 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 | £314,829 | £84,579 | -£852 | +£6,977 | 5.2% |
| Year 2 | £322,857 | £92,607 | -£1,704 | +£14,153 | 10.6% |
| Year 3 | £331,089 | £100,839 | -£2,556 | +£21,533 | 16.1% |
| Year 4 | £339,532 | £109,282 | -£3,408 | +£29,124 | 21.7% |
| Year 5 | £348,190 | £117,940 | -£4,260 | +£36,930 | 27.6% |
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 (£133,940).
No forecast available.