Property

Address
Manchester
M16

West
Midlands
B65

Type

Estimated
Market
Price

Broadgate
Sale Price

Deposit
(TMW
80%LTV)

Estimated
Annual
Rental

Annual
mortgage
payment
4.69%
TMW

Annual
Profit

Discount
from Est
Market
Price
(instant
equity)

Yield

Student
Accomoda
tion

35,000.00
(RICS)

25,500.00

Cash
Purchase
Only

3,150
(actual
rental
tenanted)

N/A

3,150.00

9,500
(27%)

12.4%

2 bed flats

110,000.00

80,000.00

24,000.00
(70% LTV
Northern
Rock)

5,940.00

2,010.40
(3.59%
Northern
Rock)

3,929.60

30,000
(27%)

7.4%

From
6,900.00

From
2,271.75
(3.59%
Northern
Rock)

From
4,628.25

From
22,600

From
6.69%

From
22,500
(18%)

From
7.9%

Margate
CT9

2 bed flats

From
113,000.00

90,400.00

27,120.00
(70% LTV
Northern
Rock)

West
Norwood
SE27

1 and 2
bed flats

From
125,000.00

From
102,500.00

20,500.00

From
8,100.00

From
3,845.80

4,254.20

Shildon
DL4

2 bed
house

67,500.00

52,500.00

10,500.00

4,800.00

1,969.80

2,830.20

15,000
(22%)

9.14%

Stoke ST6
(further
allocation)

2 bed flats

85,000.00

60,995.00

12,199.00

Most
tenanted @
4,800.00

2,288.53

2,511.47

24,005
(28%)

7.9%

Greenock
PA19

2 bed flat

90,000.00

58,500.00

11,700.00

5,4000.00

2,194.92

3,205.08

31,500
(35%)

9.2%

Liverpool
L5

3 bed flat

90,000.00
RICS

69,000.00

Cash
Buyers
Only

10% rental
guarantee
for 3 years

6,900.00

21,000
(23%)

10%

Liverpool
L12

1 bed flat

60,000.00

45,000.00

9,000.00

4,500.00

1,688.40

2,811.60

15,000
(25%)

10%

Leeds
LS12

New Build
Studio,
1 and 2
bed flats

From
89,950.00

From
58,000.00

From
17,400.00
(70% LTV
Northern
Rock)

From
5100.00

1,457.54
(3.59%
Northern
Rock)

From
3,642.46

From
24,950
(36%)

From
9.2%