Recent sale
1 MILL RISE
£360k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £570k for terrace propertys in Frodsham. 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 | £591,147 | £163,647 | +£120 | +£21,267 | 8.7% |
| Year 2 | £613,079 | £185,579 | +£240 | +£43,319 | 17.7% |
| Year 3 | £635,824 | £208,324 | +£360 | +£66,184 | 27.1% |
| Year 4 | £659,413 | £231,913 | +£480 | +£89,893 | 36.8% |
| Year 5 | £683,877 | £256,377 | +£600 | +£114,477 | 46.8% |
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 (£244,400).
No forecast available.