Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £337k 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 | £345,594 | £92,844 | -£600 | +£7,994 | 5.5% |
| Year 2 | £354,406 | £101,656 | -£1,200 | +£16,206 | 11.1% |
| Year 3 | £363,443 | £110,693 | -£1,800 | +£24,643 | 16.8% |
| Year 4 | £372,711 | £119,961 | -£2,400 | +£33,311 | 22.7% |
| Year 5 | £382,215 | £129,465 | -£3,000 | +£42,215 | 28.8% |
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 (£146,540).
No forecast available.