Recent sale
SEEL STREET HOTEL, 42 - 46 SEEL STREET
£50k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £567k for terrace propertys in Liverpool. 125 transactions in the last 12 months; median £116k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £554,016 | £128,766 | +£14,844 | +£1,860 | 0.8% |
| Year 2 | £541,329 | £116,079 | +£29,688 | +£4,017 | 1.7% |
| Year 3 | £528,932 | £103,682 | +£44,532 | +£6,464 | 2.7% |
| Year 4 | £516,820 | £91,570 | +£59,376 | +£9,196 | 3.8% |
| Year 5 | £504,985 | £79,735 | +£74,220 | +£12,205 | 5.0% |
Assumes -2.29% 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 (£243,140).
No forecast available.