Recent sale
69 DEVON STREET
£74k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £119k for mid terrace houses in St. Helens. 492 transactions in the last 12 months; median £158k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £124,177 | £34,927 | +£2,316 | +£7,493 | 12.7% |
| Year 2 | £129,578 | £40,328 | +£4,632 | +£15,210 | 25.8% |
| Year 3 | £135,215 | £45,965 | +£6,948 | +£23,163 | 39.2% |
| Year 4 | £141,097 | £51,847 | +£9,264 | +£31,361 | 53.1% |
| Year 5 | £147,234 | £57,984 | +£11,580 | +£39,814 | 67.4% |
Assumes 4.35% 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 (£59,030).
No forecast available.