Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £391k 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 | £400,971 | £107,721 | -£360 | +£9,611 | 5.7% |
| Year 2 | £411,195 | £117,945 | -£720 | +£19,475 | 11.5% |
| Year 3 | £421,681 | £128,431 | -£1,080 | +£29,601 | 17.5% |
| Year 4 | £432,434 | £139,184 | -£1,440 | +£39,994 | 23.6% |
| Year 5 | £443,461 | £150,211 | -£1,800 | +£50,661 | 29.9% |
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 (£169,220).
No forecast available.