Aldershot, Hampshire
£550,000
For more information please contact our team:
This is a fully tenanted, licensed 9-bedroom HMO offered for sale as a complete, income-producing investment. With management included via a live-in manager, a Certificate of Lawful Development in place, and an HMO licence granted for up to 14 occupants, this property offers the rare combination of immediate income, operational simplicity, and genuine growth potential.
| Current | Potential* | |
| Annual Rent | £64,680 | £83,400 |
| Gross Yield | 11.76% | 15.3% |
| Asking Price | £550,000 | £550,000 |
| Expansion Cost | £6,000 (approx) |
Subject to planning. Three additional rooms can be created for approximately £6,000, increasing the licence capacity and rental income significantly.
| Room | Monthly Rent |
| Room 1 | £800 |
| Room 2 | £650 |
| Room 3 | £600 |
| Room 4 | £600 |
| Room 5 | £700 |
| Room 6 | £540 (tenant covers management) |
| Room 7 | £400 |
| Room 8 | £550 |
| Room 9 | £650 |
| Total Annual Income | £64,680 |
| Expense | Monthly | Annual |
| Utilities | £575 | £6,900 |
| Council Tax | £225 | £2,700 |
| Broadband | £30 | £360 |
| TV Licence | £14 | £168 |
| Water | £58 | £696 |
| Total | £902 | £10,824 |
Net Annual Income (after bills): £53,856 Net Yield (after bills): 9.8%
For an asking price of £550,000, this investment delivers £64,680 per annum in rental income from day one, with a clear and low-cost path to £83,400 per annum. With management taken care of, full legal compliance in place, and a freehold title, this is a rare opportunity to acquire a high-performing, operationally ready HMO asset.
Do you reside outside the UK?
Do you already own a property in the UK?
Property Price
Mortgaged
Cash Purchase
Deposit
£0.00
£550,000.00
Sourcing Fees
£3,000.00
£3,000.00
Legal Fees
Stamp Duty
Cash Invested
Property Rent
Rental Per Month
£5,390.00
£5,390.00
Rental Income PA
£64,680.00
£64,680.00
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.