Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £388k 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 | £397,894 | £106,894 | -£768 | +£9,126 | 5.4% |
| Year 2 | £408,040 | £117,040 | -£1,536 | +£18,504 | 11.0% |
| Year 3 | £418,445 | £127,445 | -£2,304 | +£28,141 | 16.8% |
| Year 4 | £429,116 | £138,116 | -£3,072 | +£38,044 | 22.7% |
| Year 5 | £440,058 | £149,058 | -£3,840 | +£48,218 | 28.7% |
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 (£167,960).
No forecast available.