Recent sale
15 CLOVELLY AVENUE
£85k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £121k for semi-detached houses in St. Helens. 462 transactions in the last 12 months; median £155k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £125,247 | £34,497 | +£1,692 | +£5,939 | 9.9% |
| Year 2 | £129,643 | £38,893 | +£3,384 | +£12,027 | 20.1% |
| Year 3 | £134,194 | £43,444 | +£5,076 | +£18,270 | 30.6% |
| Year 4 | £138,904 | £48,154 | +£6,768 | +£24,672 | 41.3% |
| Year 5 | £143,779 | £53,029 | +£8,460 | +£31,239 | 52.3% |
Assumes 3.51% 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 (£59,770).
No forecast available.