Recent sale
57 THESEUS AVENUE
£266k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £341k 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 | £349,696 | £93,946 | -£780 | +£7,916 | 5.3% |
| Year 2 | £358,613 | £102,863 | -£1,560 | +£16,053 | 10.8% |
| Year 3 | £367,757 | £112,007 | -£2,340 | +£24,417 | 16.5% |
| Year 4 | £377,135 | £121,385 | -£3,120 | +£33,015 | 22.3% |
| Year 5 | £386,752 | £131,002 | -£3,900 | +£41,852 | 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 (£148,220).
No forecast available.