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

The Sidings

Rutland, Leicestershire

£115,000

  • Two bedroom flat
  • Net yield of 7.0%
  • Current sitting tenant paying £815pcm
  • Strong rental growth potential
  • EPC rating: C

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Rutland, Leicestershire

Flat | £115,000 | Leasehold: 129 Years 

PROPERTY DESCRIPTION

Set within easy walking distance of Oakham’s bustling town centre, train station and public transport links, this modern top-floor apartment offers light and airy accommodation throughout, comprising an open-plan living/dining room, a modern fitted kitchen, two generously sized bedrooms and a three-piece bathroom with fitted shower. The apartment is accessed via a communal hallway with stairs to the first floor, leading through a private entrance to the apartment itself.

YIELD SUMMARY
  • Annual rental income: £9,780 (£815 pcm)
  • Gross yield: 8.50%
  • Annual ground rent: £167.82
  • Annual service charge: £1,630.00
  • Total annual outgoings: £1,797.82
  • Net annual income: £7,982.18
  • Net yield: 7.0%
KEY INFORMATION
  • Guide Price: £115,000
  • Current Rental Income: £815 pcm (£9,780 pa)
  • Gross Yield: 8.50%
  • Net Yield: 6.94%
  • Lease Remaining: 129 years
  • Ground Rent: £167.82 per annum
  • Service Charge: £1,630 per annum
  • EPC Rating: C
  • Tenure: Leasehold
  • Location: Oakham, Rutland – short walk to town centre and railway station
WHY IT WORKS AS AN INVESTMENT
  • Tenant already in situ – immediate income from completion, no void period
  • Strong gross yield of 8.50% against the guide price
  • Long lease (129 years remaining) – no immediate lease extension costs
  • Low-maintenance modern specification, EPC C
  • Established rental demand in a well-connected Rutland town

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%

£115,000.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£815.00

£815.00

Rental Income PA

£9,780.00

£9,780.00

£

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