Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £267k for semi-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 | £273,809 | £73,559 | +£2,052 | +£8,861 | 7.6% |
| Year 2 | £280,791 | £80,541 | +£4,104 | +£17,895 | 15.3% |
| Year 3 | £287,951 | £87,701 | +£6,156 | +£27,107 | 23.1% |
| Year 4 | £295,294 | £95,044 | +£8,208 | +£36,502 | 31.2% |
| Year 5 | £302,824 | £102,574 | +£10,260 | +£46,084 | 39.3% |
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 (£117,140).
No forecast available.