Recent sale
17 HOLM LANE
£134k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £309k for semi-detached houses in Prenton. 362 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £320,618 | £88,868 | +£1,752 | +£13,370 | 9.9% |
| Year 2 | £332,674 | £100,924 | +£3,504 | +£27,178 | 20.2% |
| Year 3 | £345,182 | £113,432 | +£5,256 | +£41,438 | 30.7% |
| Year 4 | £358,161 | £126,411 | +£7,008 | +£56,169 | 41.7% |
| Year 5 | £371,628 | £139,878 | +£8,760 | +£71,388 | 53.0% |
Assumes 3.76% 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 (£134,780).
No forecast available.