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

Derby Riverside

Derby, Derbyshire

£102,500

  • Two bedroom top floor flat
  • Net yield of 8.15%
  • Long term peppercorn lease
  • Strong rental potential
  • Popular residential location

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Derby, Derbyshire

Apartment | £102,500 | Leasehold Property

INITIAL INFORMATION

Double-digit gross yields in city-centre locations are increasingly hard to find – which is exactly why I wanted to put this one in front of you before it goes to the wider market. A modern, top-floor two-bedroom apartment in the heart of Derby city centre, with tenants already in place producing an 11.12% gross yield from day one, at an entry price of just £102,500.

THE RETURNS – WHY THIS STANDS OUT
  • Rental income: £950 pcm / £11,400 per annum – an 11.12% gross yield on asking price
  • Net yield: approx. 8.15% after service charge (£2,700 p.a.) and ground rent (£350 p.a.)*
  • Tenants in situ – income from completion, no void period, no letting fees to find a tenant
  • 977 years remaining on the lease – effectively freehold-equivalent, no short-lease risk
  • Low entry price of £102,500 – strong cash-on-cash returns whether buying cash or leveraged
  • Net income of approx. £8,350 per annum even after all standing charges*

An 11%+ gross yield significantly outperforms typical buy-to-let returns and comfortably exceeds returns from savings and most income-producing assets – and here the income is already flowing, secured by sitting tenants in a location where demand consistently outstrips supply.

THE APARTMENT

A modern, top-floor apartment with lovely city views, comprising:

  • Spacious living room with excellent natural light
  • Fitted kitchen with integrated appliances
  • Two generous double bedrooms
  • Fully fitted family bathroom with shower
  • Access to a residents’ car park – a premium feature in the city centre
  • Council Tax Band B
THE LOCATION – DERBY’S ENGINE ROOM

Derby is one of the UK’s most resilient rental markets, powered by a world-class engineering economy. Rolls-Royce, Alstom and Toyota (nearby Burnaston) anchor tens of thousands of well-paid jobs, while the University of Derby and Royal Derby Hospital add a deep pool of students and key workers – exactly the tenant profile that keeps city-centre apartments let year after year.

Stuart Street puts your tenants moments from the Derbion shopping centre, the Cathedral Quarter and the city’s best shops, bars and restaurants, with schools close at hand. Derby station offers fast, regular services to Nottingham, Birmingham, Sheffield and London St Pancras, while the A38, A52 and M1 provide strong road connectivity. This is precisely the walk-to-everything location professional tenants pay for – protecting your income today and underpinning rental growth tomorrow.

KEY DETAILS AT A GLANCE
  • Asking price: £102,500
  • Rental income: £950 pcm / £11,400 p.a.
  • Gross yield: 11.12% | Net yield: approx. 8.15%*
  • Tenure: Leasehold – 977 years remaining
  • Ground rent: £350 p.a. | Service charge: £2,700 p.a.
  • Tenancy: Tenants in situ
  • Parking: Residents’ car park | Council Tax Band B

With secure income from completion, a double-digit gross yield and a 977-year lease at an entry price of just £102,500, this apartment offers income, security and long-term growth in equal measure.

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%

£102,500.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£950.00

£950.00

Rental Income PA

£11,400.00

£11,400.00

£

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

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