Recent sale
22 HERO STREET
£82k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £135k for mid terrace houses in Liverpool. 313 transactions in the last 12 months; median £125k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £144,815 | £43,565 | +£4,824 | +£14,639 | 22.5% |
| Year 2 | £155,343 | £54,093 | +£9,648 | +£29,991 | 46.0% |
| Year 3 | £166,636 | £65,386 | +£14,472 | +£46,108 | 70.8% |
| Year 4 | £178,750 | £77,500 | +£19,296 | +£63,046 | 96.8% |
| Year 5 | £191,745 | £90,495 | +£24,120 | +£80,865 | 124.1% |
Assumes 7.27% 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 (£65,150).
No forecast available.