Location

Type

Estimated
Market
Price

Broadgate
Sale Price

Deposit
(TMW
75%LTV)

Estimated
Annual
Rental

Annual
mortgage
payment
2.99%
TMW

Annual
Profit

Discount
from Est
Market
Price
(instant
equity)

Yield

Manchester
M16

Student
Pod

35,000

24,500

Cash
Buyers
Only

3,150
(tenanted)

11,500
(30%)

12.85%

Liverpool
L4

2 bed
house

72,000
Post 7k
refurb

46,000

11,500

5,700

1,031.55

4,668.45

19,000
Post
refurb
(26%)

10.75%
Post
refub

Liverpool
L9

3 bed
house

125,000
Post 9k
refurb

82,000

20,500

6,900

1,838.95

5,061.15

34,000
(27%)

7.6%
Post
refurb

Romford
RM3

2 x 3 bed
and 2 x 2
bed
bungalows

1.09million

817,500

57,600

272,500
(26%)

7.1%

Forest Hill
SE23

2 x 2 bed
1 x 1 bed
Flats

179,500
179,500
150,000

155,495
155,495
130,495

38,873.75
38,873.75
32,623.75

12,600
12,600
9,600

3,486.98
3,486.98
2,926.35

9,113.02
9,113.02
6,673.65

24,005
24,005
19,505

8.1%
8.1%
7.4%

Hull
HU3

2 x Bed
Houses

85,000
RICS
80,000
RICS

63,750

15,937.50

1,429.59

4,270.41

1,435.20

3,184.80

Woolwich
SE18

2 bed flat

Greenock
PA19

2 bed flat

Cash/
Commercial

mortgages
only

5,700

21,250
(25%)
16,000
(20%)

8.9%

64,000

16,000

4,620
(tenanted)

131,995.00

32,998.75

10,764.00

2,959.99

7,804.01

8.15%

90,000.00

58,500.00

14,625

5,4000.00

1,311.86

4,088.14

31,500
(35%)

9.2%

5,940.00

2,010.40
(3.59%
Northern
Rock)

3,929.60

30,000
(27%)

7.4%

4,800.00

1,177.31

3,622.69

15,000
(22%)

9.14%

West
Midlands
B65

2 bed flats

110,000.00

80,000.00

24,000.00
(70% LTV
Northern
Rock)

Shildon
DL4

2 bed
house

67,500.00

52,500.00

13,125

7.2%