Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £345k 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 | £353,798 | £95,048 | -£432 | +£8,366 | 5.6% |
| Year 2 | £362,819 | £104,069 | -£864 | +£16,955 | 11.3% |
| Year 3 | £372,071 | £113,321 | -£1,296 | +£25,775 | 17.2% |
| Year 4 | £381,559 | £122,809 | -£1,728 | +£34,831 | 23.2% |
| Year 5 | £391,289 | £132,539 | -£2,160 | +£44,129 | 29.4% |
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 (£149,900).
No forecast available.