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

Leicester
LE2

3 bed
house

85,000

68,000

17,000

6,600

1,524.90

5,075.10

17,000
(20%)

9.7%

Hartlepool
TS26

3 bed
house

73,500

56,499

14,124.75

5,100.00

1,266.99

3,833.01

17,001
(23%)

9.03%

London
SE17

2 bed flat

260,000

215,495

53,873.75

16,900

4,832.48

12,067.52

44,505
(17%)

7.84%

Manchester
M16

Student
Pod

35,000
RICS

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

4,668.45

19,000
Post
refurb
(26%)

10.75%
Post
refub

Notts
NG17

2 bed
Flat

77,000
RICS

65,450

16,362.50

5,100
(tenanted)

3,632.28

11,550
(15%)

7.8%

Lincoln
LN5

1 bed
house

89,950

72,000

18,000.00

5,700.00

4,085.40

17,950
(20%)

7.9%

1,031.55

1,467.72

1,614.60