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

Duke Street & Manor Row

Bradford, Yorkshire

£680,000Guide Price

  • 2 x 5 bedroom HMO & a 1 bedroom flat
  • High potential net yield: 9.12% approx
  • Renovation work currently but will be complete before sales has completed
  • Bradford city centre location
  • High local rental demand

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Bradford, Yorkshire

2 x 5 Bedroom HMO Property With  One Bedroom Flat | £680,000 | 9.12% Net Yield

INVESTMENT SUMMARY

An exceptional opportunity to acquire two adjoining, income-producing properties occupying a prominent L-shaped corner building in the heart of Bradford city centre. Together, 4 Duke Street and 1 Manor Row comprise ten en-suite HMO letting rooms and a self-contained one-bedroom flat, producing a potential combined gross income of £72,000 per annum against an asking price of £680,000, a gross yield of 10.5%.

Full planning permission is in place for the conversions, all works will be completed prior to legal completion, and the vendor has worked closely with Bradford Council throughout construction to ensure the scheme is fully aligned with HMO licensing requirements providing a smooth path to licensing for the incoming purchaser.

  • 10 combined en-suite letting rooms across two HMO properties
  • Plus a self-contained one-bedroom flat with open-plan living/kitchen
  • £72,000 gross income per annum (£6,000 per calendar month)
  • 10.5% gross yield; net yield of 9.12% after estimated outgoings
  • Turnkey – all conversion works completed before completion of the sale
  • 999-year leases from 1997 at a nominal ground rent of £5 per annum (each)
  • Prime city-centre location on the corner of Duke Street and Manor Row, BD1
THE PROPERTIES

The two properties form part of the same building; owing to its L-shaped footprint, each benefits from its own address and frontage on a different street, giving the flexibility of a single managed block with two separate titles.

4 Duke Street, Bradford BD1 3QR

A fully converted five-bedroom HMO in which every bedroom benefits from its own en-suite. Residents share a generous communal lounge and kitchen, creating a high-specification co-living environment designed to attract and retain quality tenants.

  • 5 bedrooms, each with a private en-suite
  • Shared communal lounge and kitchen

1 Manor Row, Bradford BD1 4PB

A converted five-bedroom, five en-suite HMO arranged on the ground floor with a communal kitchen/lounge. In addition, the lower ground floor provides a self-contained one-bedroom flat with an open-plan lounge/kitchen; the flat’s bathroom is located on the ground floor, adjacent to the stairs leading down to the flat.

  • 5 ground-floor bedrooms, each with a private en-suite
  • Shared communal kitchen/lounge for HMO residents
  • One-bedroom flat on the lower ground floor with open-plan lounge/kitchen and dedicated bathroom
PLANNING & LICENSING

Full planning is in place for the conversion of both properties and can be inspected on the Bradford planning portal under the following references:

  • 4 Duke Street – planning reference 25/01685/FUL
  • 1 Manor Row – planning reference 25/01686/LBC

HMO licences will be required by the incoming owner. The vendor has worked closely with Bradford Council throughout the project to ensure the construction falls in line with regulations, so that any application for an HMO licence should proceed smoothly. We would recommend that any buyer arranges a walk-around with a member of the council office to obtain their thoughts, should they wish to do so.

INCOME & OUTGOINGS

Income Schedule

  • 10 × en-suite HMO rooms @ £550 pcm: £5,500 pcm / £66,000 pa
  • Lower ground floor one-bedroom flat: £500 pcm / £6,000 pa
  • Total gross income: £6,000 pcm / £72,000 pa

Annual Outgoings (Estimated) – Both Properties

  • Council tax: £2,800
  • Water: £1,680
  • Energy: £4,800
  • Internet: £660
  • Total: £9,940 per annum

Outgoings are vendor estimates covering energy, water, council tax and internet, and will vary with usage and tariff.

RETURNS (Based on £680,000 Asking Price)
  • Gross annual income: £72,000
  • Gross yield: 10.5%
  • Estimated annual outgoings: £9,940
  • Net annual income: £62,060
  • Net yield: 9.12%

At the asking price of £680,000, the combined gross income of £72,000 per annum represents a gross yield of 10.5%. After the estimated annual outgoings of £9,940, the net income of £62,060 per annum equates to a net yield of between 9.12%.

TENURE

Both properties are held on 999-year leases from 1997, each subject to a nominal ground rent of £5 per annum, effectively offering the security of a virtual freehold.

FURTHER INFORMATION & VIEWINGS

All conversion works will be completed prior to completion of the sale, allowing the purchaser to acquire a finished, ready-to-let investment. Viewings and further information are available strictly by appointment through the selling agent.

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%

£680,000.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£6,000.00

£6,000.00

Rental Income PA

£72,000.00

£72,000.00

£

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

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