Kegworth, Derbyshire
£335,000
For more information please contact our team:
|
Item
|
Figure
|
|---|---|
|
Asking Price
|
£335,000
|
|
Base Rent
|
£3,060 pcm
|
|
Rent Collected (11 months 50% discount applied July & Aug per current arrangement)
|
£33,660 p.a.
|
|
Rent at Full 12-Month Basis (in line with area norm)
|
£36,720 p.a.
|
|
Inclusive Rent (covering utilities/Wi-Fi, based on £42pppm)
|
£33,696 p.a
|
|
Basis
|
Gross Yield
|
Net Yield
|
|---|---|---|
|
Current 11-month collection (£33,660p.a.)
|
10.05%
|
9.14%
|
|
Full 12-month basis (£36,720 p.a.)
|
10.96%
|
10%
|
Do you reside outside the UK?
Do you already own a property in the UK?
Property Price
Mortgaged
Cash Purchase
Deposit
£0.00
£335,000.00
Sourcing Fees
£3,000.00
£3,000.00
Legal Fees
Stamp Duty
Cash Invested
Property Rent
Rental Per Month
£3,060.00
£3,060.00
Rental Income PA
£36,720.00
£36,720.00
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
Management Fee PA
£0.00
£0.00
Growth Assumptions
Capital Growth P/A
Rental Growth P/A
Year 1 - Return on Investment
Annual Gross Profit
£0.00
£0.00
ROCE Year 1
0%
0%
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%
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.