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

Tea Factory

Liverpool, Merseyside

£70,000

  • One bedroom apartment
  • Net yield of 9.7%
  • Tenancy due to start soon
  • Strong rental growth potential
  • Low entry level property

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Liverpool, Merseyside

Apartment | £70,000 | Leasehold 104 Years Remaining 

PROPERTY OVERVIEW

A well-presented one-bedroom apartment in one of Liverpool city centre’s most established residential conversions. The flat has just become vacant and is currently being actively marketed to let at £800 pcm. A purchaser can move straight to securing a tenant, or the sale can proceed with a tenancy already agreed by completion.

Positioned on Wood Street in the heart of the Ropewalks / Bold Street Quarter, the apartment is within easy walking distance of Liverpool ONE, Liverpool Central Station, Bold Street’s café and restaurant scene, and the city’s central business district – an area that continues to attract strong, consistent tenant demand from young professionals and students alike.

INVESTMENT SUMMARY
  • Asking Price: £70,000
  • Property Type: One-bedroom apartment, leasehold
  • Tenancy Status: Currently vacant; marketed to let at £800 pcm
  • Current Market Rent: £800 pcm (£9,600 per annum)
  • Ground Rent: £100 per annum
  • Service Charge: £2,726.60 per annum
  • Lease Term Remaining: 104 years
  • EPC Rating: C
  • EWS1 Certificate: A2 rating obtained – full documentation available on request
YIELD & RETURN WORKINGS

(Based on £70,000 asking price and £800 pcm rent, cash purchase basis)

  • Gross Annual Rental Income: £9,600.00
  • Less Ground Rent: – £100.00
  • Less Service Charge: – £2,726.60
  • Net Annual Income: £6,773.40
  • Net Monthly Income: £564.45
  • Gross Yield: 13.71%
  • Net Yield: 9.68%

Even after ground rent and service charge, the net yield comfortably outperforms the UK average buy-to-let yield (typically 5–7%) and compares favourably with wider Liverpool city centre stock (typically 6–8% net). On a notional 75% LTV mortgage purchase, the equivalent cash investment would be circa £17,500 plus costs – materially increasing the cash-on-cash return for a leveraged buyer.

THE LOCATION – WOOD STREET, ROPEWALKS & BOLD STREET QUARTER
  • Liverpool Central Station – under 5 minutes on foot
  • Liverpool ONE – the city’s flagship retail, leisure and dining quarter
  • Bold Street & Concert Square – Liverpool’s celebrated independent food, drink and nightlife strip
  • Liverpool’s Commercial District & Business Quarter – easy walking distance
  • University of Liverpool & Liverpool John Moores University – short walk or a few minutes by bus
  • Excellent connectivity to Liverpool Lime Street and the M62/M57 network
WHY THIS IS WORTH CONSIDERING
  • Low capital entry point at £70,000
  • Strong headline yields – 13.7% gross, circa 9.7% net
  • Immediate income potential – already being marketed to let
  • Prime, lifestyle-led city centre location
  • Lender-friendly paperwork – valid A2-rated EWS1 certificate in place
  • 104-year lease term

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%

£70,000.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£800.00

£800.00

Rental Income PA

£9,600.00

£9,600.00

£

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