Erdington, Birmingham
£415,000Guide Price
For more information please contact our team:
An exceptional opportunity to acquire a well-established, income-producing 7-bedroom (7 bathroom) HMO investment in the popular Erdington region of Birmingham. This substantial detached freehold property operates as a 7-bedroom HMO, generating a gross rental income of £4,250 per calendar month, equivalent to £51,000 per annum and representing a NET yield of 10.16% on the asking price.
A fully managed and compliant HMO, this investment represents an exceptional opportunity for investors seeking to purchase their first HMO property or add a high revenue HMO into their existing portfolio. Net rental income of £42,156 per annum from 7 bedrooms.
Detached freehold property with 7 income-generating rooms (fully tenanted)
Gross rental income of £4,250 pcm / £51,000 per annum
Impressive gross yield of 12.30% at the asking price
Net yield of 10.16% after operating costs
HMO licence in place
7-bedroom (all ensuite)
Driveway and off-street parking for 3 cars
Close proximity to Gravelly Hill train station (11 mins to Birmingham New Street Station)
Certificate of Lawful Development already in place
EPC Rating – ‘D’
• Room 1 – £625 PCM
• Room 2 – £600 PCM
• Room 3 – £600 PCM
• Room 4 – £625 PCM
• Room 5 – £575 PCM
• Room 6 – £600 PCM
• Energy – £5,500 pa.
• Broadband – £567 pa.
• Water – £777 pa.
• Council Tax – £2,000 approx. pa.
• Total Annual Outgoings – £8,844 pa.
Purchase Price: £415,000
Gross Income: £4,250 PCM / £51,000 PA
Net Income: Approx. £3,616 PCM / £42,156 PA
Net Yield: 10.16%
Do you reside outside the UK?
Do you already own a property in the UK?
Property Price
Mortgaged
Cash Purchase
Deposit
£0.00
£415,000.00
Sourcing Fees
£3,000.00
£3,000.00
Legal Fees
Stamp Duty
Cash Invested
Property Rent
Rental Per Month
£4,250.00
£4,250.00
Rental Income PA
£51,000.00
£51,000.00
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.