Recent sale
57 THESEUS AVENUE
£266k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £367k 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 | £376,359 | £101,109 | -£888 | +£8,471 | 5.3% |
| Year 2 | £385,956 | £110,706 | -£1,776 | +£17,180 | 10.8% |
| Year 3 | £395,798 | £120,548 | -£2,664 | +£26,134 | 16.4% |
| Year 4 | £405,890 | £130,640 | -£3,552 | +£35,338 | 22.2% |
| Year 5 | £416,241 | £140,991 | -£4,440 | +£44,801 | 28.2% |
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 (£159,140).
No forecast available.