Are you ready for the Renters' Rights Act? Learn more about the upcoming Renters' Right Act and what it could mean for landlords and tenants in our FAQ.Read FAQ

Ullswater Street

Liverpool, Merseyside

£120,000

  • Four-bedroom HMO
  • High current net yield: 10.12%
  • Immediate income on completion
  • Strong rental income: £1,582pcm
  • Modern finish throughout
  • Not in an article 4 area

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Ullswater Road, Liverpool

Attractive Tenanted  HMO Investment | £120,000 | 4 Bedrooms | 10.12% Net Yield
OVERVIEW

We are pleased to present 62 Ullswater Street, a fully tenanted, four-bedroom HMO generating strong, consistent rental income. At the asking price of £120,000, this property delivers a gross yield of 15.82% and a net yield of approximately 10.12%, well above typical single-let returns in the region. This is a genuinely turnkey investment, with all the operational groundwork already in place.

FINANCIAL SUMMARY

ROOM RENTS (weekly)

  • Room 1:  £100 pw
  • Room 2:  £95 pw
  • Room 3:  £85 pw
  • Room 4:  £85 pw
  • Total: £365 pw  |  £18,980 pa  |  £1,582 pcm
MONTHLY RUNNING COSTS (bills-inclusive model)
  • Council tax: £149
  • Electricity: £139
  • Gas: £117
  • Water: £62
  • Internet: £37
  • Cleaner: £65
  • Total costs: £569 pcm
  • NET MONTHLY PROFIT:  £1,012
  • NET ANNUAL PROFIT:   £12,144
  • GROSS YIELD (on £120,000):  15.82%
  • NET YIELD (on £120,000):    10.12%
LICENSING & COMPLIANCE

This property does not require a mandatory HMO licence and is not situated within an Article 4 Direction area, meaning no planning permission is required to operate it as an HMO. The property is subject to selective licensing, which the current vendor has already paid for; this would be non-transferable, we believe.

KEY FEATURES
  • Fully tenanted, rental income from day one
  • Bills-inclusive model with all tenants paying weekly
  • Selective licence paid by vendor and transferable on sale
  • No mandatory HMO licence required
  • Not within an Article 4 Direction area
  • Sound insulation fitted in all partition walls
  • Acoustic insulation on both sides of chimney breast cavities in every room
  • Rents competitively priced relative to the local market, strong demand area
WHY THIS INVESTMENT STACKS UP

A gross yield of 15.82% and a net yield exceeding 10% on a £120,000 purchase is exceptional by any measure. The bills-inclusive structure makes for straightforward tenancy management, and the competitive rent levels relative to the local market suggest genuine headroom for future income growth.

The property has been thoughtfully improved, sound insulation has been fitted throughout, both in the partition walls and within the chimney breast cavities on both sides in each room, enhancing tenant comfort and supporting strong occupancy and retention.

The absence of Article 4 restrictions and the lack of a mandatory HMO licensing requirement significantly reduce the administrative burden for any purchaser. This is as close to a hands-off, income-generating asset as the market offers at this price point.

Return on Capital Employed (ROCE) Calculator

Do you reside outside the UK?

Do you already own a property in the UK?

Property Price


Mortgaged

Cash Purchase

Deposit

£0.00

25%

£120,000.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£1,582.00

£1,582.00

Rental Income PA

£18,984.00

£18,984.00

£

Mortgage Details

Interest Only Rate

%

N/A

Mortgage Balance

N/A

Annual Interest Cost

N/A


Property Management

I would like this property managed on my behalf

Management Fee Rate

10%

Management Fee PA

£0.00

£0.00


Growth Assumptions

Capital Growth P/A

3.5%

Rental Growth P/A

5%

Year 1 - Return on Investment

Annual Gross Profit

£0.00

£0.00

ROCE Year 1

0%

0%

  • Show ROI Year 2 to Year 5

    Year 2 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 2

    0%

    0%

    Year 3 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 3

    0%

    0%

    Year 4 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 4

    0%

    0%

    Year 5 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 5

    0%

    0%


Compounded ROI after 5 Years

Cash Invested

£0.00

£0.00

Interest Paid

£0.00

N/A

Rent Received

£0.00

£0.00

Management Fee Paid

£0.00

£0.00

Gross Profit

£0.00

£0.00

ROCE After 5 Years

0%

0%

Growth in Property Value

£0.00

£0.00


Overall Return on Investment

5 Year Combined Gross Profit + Growth in Property Value

£0.00

0%

£0.00

0%

Get in touch with the Pure Investor team today

If you would like further details about Pure Investor or any of our property investment opportunities, please contact us using the form below or call us directly.

    Email Newsletter

    Would you like to receive future updates from Pure Investor regarding investment opportunities and other services?

    Financial Services

    Are you interested in the best mortgage rates for this purchase? Simply tick the box below to hear back from Beespoke Mortgages, part of the Mortgage Advice Bureau, our award winning direct to client master mortgage brokers.

    Accounting Services

    Buying a tenanted property is one thing — keeping the profits is another. MWA Accounting help landlords structure purchases tax-efficiently and manage the compliance.

    (check all that apply)

    Get your Free, Instant Sales and Lettings Valuation

    Getting a sales or letting valuation is free, super quick and easy!

    Enter your postcode, select your address and our system will provide you with an instant valuation for your property.

    Property details

    Please enter your postcode below, then select your address from the list of addresses that are shown. *

    Get in touch, we're here to help.

    For further details about Pure Investor or any of our property investment opportunities speak to our team.

    SUBSCRIBE FOR OUR LATEST PROPERTY LAUNCHES AND UPDATES

    Subscribe