Recent sale
19 LOWTHER CRESCENT
£160k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £318k for detached houses in St. Helens. 492 transactions in the last 12 months; median £158k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £331,833 | £93,333 | +£264 | +£14,097 | 10.2% |
| Year 2 | £346,268 | £107,768 | +£528 | +£28,796 | 20.8% |
| Year 3 | £361,330 | £122,830 | +£792 | +£44,122 | 31.8% |
| Year 4 | £377,048 | £138,548 | +£1,056 | +£60,104 | 43.4% |
| Year 5 | £393,450 | £154,950 | +£1,320 | +£76,770 | 55.4% |
Assumes 4.35% 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 (£138,560).
No forecast available.