Stoke-on-Trent, Staffordshire
£160,000Guide Price
For more information please contact our team:
Contact the TeamOpen Live Chat
This property is now Sold Subject to Contract (STC)
Looking for similar investment opportunities? Explore our latest available properties, or sign up to our newsletter and stay informed about new listings tailored to your investment goals.
Spacious and compliant 4-bedroom HMO property (freehold) for sale in Stoke-on-Trent. Sold with the tenants (long-term, no arrears) in situ, the property is currently self-managed and generates £19,500.00 gross rental income per annum. Approximate operating costs (detailed breakdown below) are approximately £5,112.00 per annum resulting in a NET rental income of £14,388.00 per annum.
This is a well-maintained and compliant HMO which has been professionally run since the full refurbishment in 2019. It is well finished, so a good standard throughout and this has resulted in a low turnover of tenants with the current management.
• 4 Spacious Double Bedrooms (4 with modern en-Suite bathrooms)
• Generating approx. £19,500 gross annual income (£1,625 PCM gross)
• Approx. £14,388 net annual income (£1,199 PCM net)
• HMO licence in place
• Finished to a high standard throughout
• Modern fitted kitchen with ample storage & appliances
• Strong established rental demand – long term tenants in situ
• Central Stoke-on-Trent location
• Excellent transport links nearby
• Ready-made turnkey investment opportunity
• Room 1 – £411.67 PCM
• Room 2 – £390.00 PCM
• Room 3 – £368.33 PCM
• Room 4 – £455 PCM
• Gas and electricity – £2,136 per annum
• Internet – £335.76 per annum
• Water – £729.72 per annum
• Council Tax – £1,452 per annum
• Total Monthly Outgoings – £5,112 per annum
Purchase Price: £160,000
Gross Income: £1,625 PCM / £19,50 per annum
Net Income: Approx. £1,199 pcm / £14,388 per annum
Net Yield: 9.00%
Do you reside outside the UK?
Do you already own a property in the UK?
Property Price
Mortgaged
Cash Purchase
Deposit
£0.00
£160,000.00
Sourcing Fees
£3,000.00
£3,000.00
Legal Fees
Stamp Duty
Cash Invested
Property Rent
Rental Per Month
£1,625.00
£1,625.00
Rental Income PA
£19,500.00
£19,500.00
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.