Flaxley Court, Birmingham
£99,500Guide Price
For more information please contact our team:
|
Income and expenditure
|
Annual amount
|
|---|---|
|
Expected rental income – £700 pcm
|
£8,400
|
|
Current service charge
|
(£1,200)
|
|
Current ground rent
|
(£125)
|
|
Income after service charge and ground rent only
|
£7,075
|
|
Yield at the £99,500 asking price
|
Projected return
|
|---|---|
|
Gross rental yield
|
8.44%
|
|
Net yield after service charge and ground rent only
|
7.11%
|
|
Detail
|
Information
|
|---|---|
|
Property type
|
One-bedroom apartment
|
|
Sale basis
|
Subject to the existing tenancy, with tenants in situ
|
|
Tenure
|
Leasehold
|
|
Lease remaining
|
105 years
|
|
Current service charge
|
£1,200 per annum
|
|
Current ground rent
|
£125 per annum
|
|
EPC rating
|
D
|
Do you reside outside the UK?
Do you already own a property in the UK?
Property Price
Mortgaged
Cash Purchase
Deposit
£0.00
£99,500.00
Sourcing Fees
£3,000.00
£3,000.00
Legal Fees
Stamp Duty
Cash Invested
Property Rent
Rental Per Month
£700.00
£700.00
Rental Income PA
£8,400.00
£8,400.00
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.
Floorplan
