Recent sale
30 ST HELENS ROAD
£220k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £311k for mid terrace houses in St. Helens. 366 transactions in the last 12 months; median £182k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £328,789 | £95,539 | +£5,448 | +£23,237 | 17.1% |
| Year 2 | £347,596 | £114,346 | +£10,896 | +£47,492 | 35.0% |
| Year 3 | £367,478 | £134,228 | +£16,344 | +£72,822 | 53.7% |
| Year 4 | £388,498 | £155,248 | +£21,792 | +£99,290 | 73.2% |
| Year 5 | £410,720 | £177,470 | +£27,240 | +£126,960 | 93.6% |
Assumes 5.72% 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 (£135,620).
No forecast available.