Five Bed HMO , Suffolk | Five Bed HMO for Sale in Suffolk

Sudbury, Suffolk

5 Bedroom HMO | £350,000 | 9.28% Net Yield

Property Highlights

Five letting bedrooms, each rented at £650 pcm
Working professional tenants in situ
Shared kitchen/diner, bathroom facilities and utility space
Three bedrooms on the ground floor and two on the first floor, as shown on the supplied floorplan
Separate garage to the side
HMO licence held, as advised by the seller
Outside an Article 4 direction, as advised by the seller

Rental Income & Returns

Monthly rental income: £3,250
Annual rental income: £39,000
Asking price: £350,000
Gross rental yield: 11.14%

Annual operating costs supplied:

Council tax: £1,900, paid over 10 months at £190
Energy: £2,850
Water: £1,080
Internet: £648
Total listed annual costs: £6,478
Annual income after listed costs: £32,522
Monthly equivalent after listed costs: £2,710.17
Net yield after listed costs: 9.29%

These returns assume full occupancy and collection of all rent for 12 months. The 9.29% figure is after the costs listed above only, before management fees, insurance, maintenance, repairs, voids, arrears, licensing and compliance costs, finance, tax and purchase costs. No additional income has been attributed to the garage.

A location With Investment Appeal

Great Cornard combines a residential setting with access to the amenities of neighbouring Sudbury. The historic market town offers independent shops, a traditional twice-weekly market, leisure opportunities and attractive walks along the River Stour and water meadows.

Sudbury’s rail link to Marks Tey provides onward connections towards Colchester and London Liverpool Street, adding appeal for tenants who value regional connectivity.

The wider area’s manufacturing, engineering, logistics and agricultural businesses provide a varied employment backdrop. Together with Sudbury’s amenities, this creates a persuasive setting for accommodation aimed at working professionals.

An Established Addition to an Income-Focused Portfolio

With five individual rental income streams and tenants already in occupation, this property offers buyers the opportunity to acquire an operating HMO rather than establish a new letting arrangement from the outset.

At £350,000, the combination of £39,000 annual gross rent, an 11.14% gross yield and a separate garage presents a compelling proposition for investors seeking an income-producing residential asset.

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%

£350,000.00

Sourcing Fees

£3,000.00

Legal Fees

£

Stamp Duty

Cash Invested

Property Rent

Rental Per Month

£3,250.00

Rental Income PA

£39,000.00

£

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

Growth Assumptions

Capital Growth P/A

3.5%

Rental Growth P/A

5%

Year 1 - Return on Investment

Annual Gross Profit

£0.00

ROCE Year 1

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

Interest Paid

£0.00

N/A

Rent Received

£0.00

Management Fee Paid

£0.00

Gross Profit

£0.00

ROCE After 5 Years

0%

Growth in Property Value

£0.00

Overall Return on Investment

5 Year Combined Gross Profit + Growth in Property Value

£0.00

0%

£0.00

0%

Pure Investor

Tedagill, Carsons Drive

Sudbury, Suffolk

5 Bedroom HMO | £350,000 | 9.28% Net Yield

Property Highlights

Rental Income & Returns

A location With Investment Appeal

An Established Addition to an Income-Focused Portfolio

Return on Capital Employed (ROCE) Calculator

Get in touch with the Pure Investor team today

Get your Free, Instant Sales and Lettings Valuation

Property details

Get in touch, we're here to help.

Pure Investor

Tedagill, Carsons Drive

Sudbury, Suffolk

5 Bedroom HMO | £350,000 | 9.28% Net Yield

Property Highlights

Rental Income & Returns

A location With Investment Appeal

An Established Addition to an Income-Focused Portfolio

Return on Capital Employed (ROCE) Calculator

Get in touch with the Pure Investor team today

Get your Free, Instant Sales and Lettings Valuation

Property details

Get in touch, we're here to help.

SUBSCRIBE FOR OUR LATEST PROPERTY LAUNCHES AND UPDATES