Recent sale
65 CHESTER ROAD
£270k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £341k for terrace propertys in Helsby. 179 transactions in the last 12 months; median £300k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £353,651 | £97,901 | -£240 | +£12,411 | 8.4% |
| Year 2 | £366,772 | £111,022 | -£480 | +£25,292 | 17.1% |
| Year 3 | £380,379 | £124,629 | -£720 | +£38,659 | 26.1% |
| Year 4 | £394,491 | £138,741 | -£960 | +£52,531 | 35.4% |
| Year 5 | £409,126 | £153,376 | -£1,200 | +£66,926 | 45.2% |
Assumes 3.71% 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 (£148,220).
No forecast available.