Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £308k 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 | £315,854 | £84,854 | -£900 | +£6,954 | 5.2% |
| Year 2 | £323,908 | £92,908 | -£1,800 | +£14,108 | 10.5% |
| Year 3 | £332,168 | £101,168 | -£2,700 | +£21,468 | 16.0% |
| Year 4 | £340,638 | £109,638 | -£3,600 | +£29,038 | 21.6% |
| Year 5 | £349,324 | £118,324 | -£4,500 | +£36,824 | 27.4% |
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 (£134,360).
No forecast available.