Thinking of Selling? Find out what your buy-to-let property is worth in just 60 seconds Free Valuation On Your Buy-to-letProperty Valuation
Photography date not verified – supplied by vendor direct

College Road

Whalley Range, Manchester

£135,000

  • One bedroom flat
  • Net yield of 5.0%
  • Current sitting tenant
  • Strong rental growth potential
  • Popular residential location

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Whalley Range, Greater Manchester

Flat | £135,000 | Leasehold 988 Year Lease Remaining
KEY FIGURES AT A GLANCE
  • Asking price: £135,000
  • Current rent: £600 pcm (£7,200 p.a.)
  • Market rent: £800-£850 pcm (£9,600–£10,200 p.a.)
  • Net yield today: 5.0%
  • Net yield at market rent: 6.8%–7.2%
  • Lease: 999 years from 31st March 2015 (approx. 988 years unexpired), peppercorn ground rent
THE OPPORTUNITY

An excellent opportunity to acquire a fully tenanted one-bedroom apartment in Manchester’s popular M16 postcode, producing immediate rental income with significant scope for growth. The property is let to a reliable sitting tenant who is fully up to date with rental payments, currently paying £600 per calendar month (£7,200 per annum). With comparable one-bedroom apartments in the area achieving £800–£850 pcm, the passing rent sits well below market level, offering the incoming investor a built-in reversionary uplift of approximately 33–42% without spending a penny on the property.

Held on a 999-year lease from 31st March 2015 at a peppercorn ground rent, the apartment is effectively as good as freehold from an investment standpoint, with no escalating ground rent to erode returns or complicate future lending and resale. The modest annual service charge of just £480 keeps outgoings low and net income strong.

THE PROPERTY

Flat 6 is a well-proportioned one-bedroom apartment situated on the first floor of an attractive converted period property comprising six apartments in total. The accommodation briefly comprises an entrance hall, living room, kitchen, double bedroom and bathroom. Conversions of this style are consistently popular with Manchester’s large population of young professionals, offering more character and space than modern purpose-built stock at a comparable price point.

TENANCY & INCOME
  • Occupancy: Fully let to a sitting tenant — income from day one, no void period, no letting fees on completion
  • Current rent: £600 pcm / £7,200 per annum
  • Market rent: £800-£850 pcm / £9,600–£10,200 per annum
  • Payment record: Tenant fully up to date with all rental payments
  • Reversionary uplift: Approx. £2,400–£3,000 per annum of additional income available at review
TENURE & OUTGOINGS
  • Tenure: Leasehold – 999 years from 31st March 2015 (approx. 988 years unexpired)
  • Ground rent: Peppercorn (nil) – no escalating ground rent, no doubling clauses
  • Service charge: £480 per annum (£40 pcm) – exceptionally low for an apartment of this type
INCOME & NET YIELD ANALYSIS

Net yields at the asking price of £135,000, after deducting the £480 annual service charge (ground rent is a peppercorn, so nil):

  • Net income today: £7,200 rent less £480 = £6,720 p.a. – a net yield of 5.0%
  • Net income at £800 pcm: £9,600 less £480 = £9,120 p.a. – a net yield of 6.8%
  • Net income at £850 pcm: £10,200 less £480 = £9,720 p.a. -a net yield of 7.2%

Bringing the rent in line with the market increases net income by over 40% – from £6,720 to as much as £9,720 per annum – transforming a solid 5.0% day-one return into a net yield of up to 7.2% on the same purchase price.

LOCATION: WHY INVEST IN M16 & SOUTH MANCHESTER

College Road sits in Whalley Range, one of South Manchester’s most established residential neighbourhoods of tree-lined streets and handsome period properties — offering the combination landlords look for: strong, consistent tenant demand at a price point still well below the city-centre market.

  • City-centre connectivity: Manchester city centre is around 3 miles away, with frequent buses along the A5103 corridor and Metrolink trams nearby at Firswood, Chorlton and Trafford Bar.
  • Employment hubs: Easy reach of MediaCityUK, Old Trafford, Trafford Park, Manchester Royal Infirmary and the Oxford Road corridor, a deep, diverse tenant pool.
  • Universities & hospitals: The University of Manchester, Manchester Met and the MRI campus are a short commute, underpinning year-round demand from students, academics and healthcare workers.
  • Lifestyle appeal: Neighbouring Chorlton’s independent bars and restaurants, plus green space at Alexandra Park and Longford Park, make the area a favourite with young professionals.
  • Growth story: Manchester has been one of the UK’s strongest cities for rental growth and capital appreciation over the past decade.
IN SUMMARY

A ready-made investment at £135,000: reliable tenant in place, day-one cash flow, a c. 33–42% rental reversion to unlock, a 999-year peppercorn lease, minimal outgoings, and a location backed by one of the UK’s strongest rental markets, secure income today with genuine upside tomorrow.

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%

£135,000.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£600.00

£600.00

Rental Income PA

£7,200.00

£7,200.00

£

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