Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £336k 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 | £344,568 | £92,568 | -£564 | +£8,004 | 5.5% |
| Year 2 | £353,354 | £101,354 | -£1,128 | +£16,226 | 11.1% |
| Year 3 | £362,365 | £110,365 | -£1,692 | +£24,673 | 16.9% |
| Year 4 | £371,605 | £119,605 | -£2,256 | +£33,349 | 22.8% |
| Year 5 | £381,081 | £129,081 | -£2,820 | +£42,261 | 28.9% |
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 (£146,120).
No forecast available.