Sheffield, Yorkshire
£650,000Guide Price
For more information please contact our team:
|
Income & Costs – No. 22
|
Monthly (£)
|
Annual (£)
|
|---|---|---|
|
Council tax
|
Paid directly by tenants
|
Paid directly by tenants
|
|
Energy, water, broadband & TV licence
|
£530
|
£6,360
|
|
Gross rental income (before bills)
|
—
|
£30,240
|
|
Current net income
|
—
|
£23,880
|
|
Income & Costs – No. 26
|
Monthly (£)
|
Annual (£)
|
|---|---|---|
|
Council tax (exempt while fully student-let)
|
£126
|
£1,512
|
|
Energy, water, broadband & TV licence
|
£650
|
£7,800
|
|
Gross rental income (before bills)
|
—
|
£43,140
|
|
Current net income (student-let, council tax exempt)
|
—
|
£35,340
|
A cleaning service is not currently retained while the property is let to students. Should the property move to a non-student letting, a cleaner would typically be engaged at a cost of approximately £320 per month for No. 26 and £250 per month for No. 22, and council tax would become payable in the ordinary way for No. 26. These are flagged for a purchaser’s future planning and are not reflected in the current net income figures above.
|
No. 22
|
No. 26
|
Combined
|
|
|---|---|---|---|
|
Gross income (before bills)
|
£30,240
|
£43,140
|
£73,380
|
|
Current net income
|
£23,880
|
£35,340
|
£59,220
|
|
Yield Basis
|
Income (£ p.a.)
|
Yield
|
|---|---|---|
|
Gross yield (before landlord-paid bills)
|
£73,380
|
11.29%
|
|
Net yield (current, student-let)
|
£59,220
|
9.11%
|
Figures above are based on current trading performance as supplied by the vendor and are provided for guidance only; they do not constitute a warranty or valuation. A prospective purchaser should rely on their own due diligence, including verification of income, licensing status, and running costs, before proceeding.
Do you reside outside the UK?
Do you already own a property in the UK?
Property Price
Mortgaged
Cash Purchase
Deposit
£0.00
£650,000.00
Sourcing Fees
£3,000.00
£3,000.00
Legal Fees
Stamp Duty
Cash Invested
Property Rent
Rental Per Month
£6,115.00
£6,115.00
Rental Income PA
£73,380.00
£73,380.00
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.