🔒 Sign in to view the address
Terraced · 4 bed
Supports major UK property portals
Suggested Offer Range
Asking price is 70% above the area median. Offers anchored to area median of £153,000. Note: listed as "Offers Over" — vendor expects full asking price or above.
🔨 Refurb Cost Estimate
AI condition score: 7/10 · North West rates
| Room | Estimated Refurb Cost |
|---|---|
| Kitchen | £1,600 |
| Bathroom | £1,200 |
| Living Room | £700 |
| Hallway / Stairs | £250 |
| Master Bedroom | £400 |
| Bedroom 2 | £400 |
| Bedroom 3 | £400 |
| Bedroom 4 | £400 |
| Total Estimated Refurb | £4,500 |
⚠ Indicative estimates only. Based on photo condition score and regional benchmarks for a typical 2–3 bed property. Always obtain contractor quotes before committing to a refurb budget. Photo AI may over-flag minor cosmetic issues.
🔧 Local Trades
| Trade | Name | Phone | |
|---|---|---|---|
| builder | Builders Liverpool | Expert Local Builders & Home Extensions ... | 07455 858107 | — |
| decorator | Iain Young Painter & Decorators | Liverpool | 07738 009076 | — |
Property Details
- Asking Price
- £260,000
- Property Type
- Terraced
- Bedrooms
- 4
- Bathrooms
- N/A
- Est. Floor Area
- 1,000–1,100 sqft (est.)
- Article 4 Area
- ⚠️ Yes — SA/HMO may need planning consent
📈 Rental Yield & ROI Forecast
Compound-growth projection: 2.5% annual rent growth + 3% capital growth. IO mortgage throughout. For illustration only.
| Year | Est. Rent/yr | Est. Value | Net Income/yr | Cum. Cashflow | Total Return | ROI on Cash Invested |
|---|---|---|---|---|---|---|
| Yr 1 | £15,184 | £267,800 | £10,487 | £737 | £8,537 | 10.0% |
| Yr 3 | £15,953 | £284,109 | £11,041 | £3,039 | £27,148 | 31.9% |
| Yr 5 | £16,760 | £301,411 | £11,622 | £6,490 | £47,901 | 56.3% |
| Yr 10 | £18,963 | £349,418 | £13,208 | £20,531 | £109,949 | 129.2% |
| Yr 15 | £21,455 | £405,072 | £15,002 | £43,115 | £188,187 | 221.1% |
| Yr 20 | £24,274 | £469,589 | £17,032 | £75,366 | £284,955 | 334.8% |
| Yr 25 | £27,464 | £544,382 | £19,329 | £118,554 | £402,936 | 473.5% |
| Yr 30 | £31,073 | £631,088 | £21,927 | £174,115 | £545,204 | 640.7% |
ROI on Total Cash Invested (deposit + SDLT + acquisition costs). Assumes IO mortgage, no tax, no refinancing. Actual returns will vary.
Planning Applications Nearby (within 0.5 miles)
5 planning applications found within 0.5 miles — 🔒 sign in for references, descriptions and status
View all planning applications on your dashboard →
● Approved ● Pending ● Refused
🌎 Area Profile — North West England ⓘ What are deciles?
📊 Investment Skill Analysis
Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £1,075 | 5.0% | 3.1% | £-394 | -12.5% |
| Conservative | £1,176 | 5.4% | 3.6% | £-107 | -1.3% |
| Base | £1,265 | 5.8% | 4.0% | £61 | 3.5% |
| Optimistic | £1,366 | 6.3% | 4.5% | £243 | 8.9% |
| Bull | £1,493 | 6.9% | 5.1% | £447 | 15.8% |
Detailed Analysis
💸 Yield & Returns
| Gross Yield | ●5.84% |
| Net Yield | ●4.03% |
| Net Annual Income | £10,485 |
| Deductions: void 8% (−£1,215) · mgmt 10% (−£1,518) · maint 10% (−£1,518) · fixed costs ins.+gas+EPC (−£445) | |
| Monthly IO Mortgage | £811 |
| Monthly Cashflow (IO) | ●£63 |
| Cash-on-Cash Return | ●0.86% |
| 5-Year IRR | ●3.5% |
● Above benchmark ● Near benchmark ● Below benchmark
💰 Tax Analysis
| SDLT (Additional Property) | £16,000 |
| SDLT Effective Rate | 6.15% |
| SDLT (Company) | £16,000 |
| Section 24 Extra Tax/yr (higher rate) | £1,950 |
| SPV Annual Saving | £2,724 |
| SPV Breakeven | — yrs |
| CGT Projected Sale (5yr) | £301,411 |
| Less: Purchase Price | −£260,000 |
| Less: Buying Costs (SDLT + legal) | −£18,600 |
| Less: Selling Costs (est. 2.5%) | −£7,535 |
| = CGT Net Gain (5yr) | £15,276 |
| CGT at 24% | £2,946 |
📈 Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £1,075 | 5.0% | 3.1% | £-394 | -12.5% |
| Conservative | £1,176 | 5.4% | 3.6% | £-107 | -1.3% |
| Base | £1,265 | 5.8% | 4.0% | £61 | 3.5% |
| Optimistic | £1,366 | 6.3% | 4.5% | £243 | 8.9% |
| Bull | £1,493 | 6.9% | 5.1% | £447 | 15.8% |
Run the numbers on this deal
Use our free Rental Yield Calculator to calculate gross yield, net yield, monthly cash flow, and mortgage stress tests.
Calculate Rental Yield →