Recent sale
40 THESEUS AVENUE
£320k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £392k 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 | £401,996 | £107,996 | -£396 | +£9,600 | 5.7% |
| Year 2 | £412,247 | £118,247 | -£792 | +£19,455 | 11.5% |
| Year 3 | £422,759 | £128,759 | -£1,188 | +£29,571 | 17.4% |
| Year 4 | £433,540 | £139,540 | -£1,584 | +£39,956 | 23.6% |
| Year 5 | £444,595 | £150,595 | -£1,980 | +£50,615 | 29.8% |
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 (£169,640).
No forecast available.