Estimated

Market
Price

Broadgate
Sale Price

Annual
mortgage
payment
3.49%
TMW

Annual
Profit

Discount
from Est
Market
Price
(instant
equity)

Yield

Deposit
(TMW
75%LTV)

Estimated
Annual
Rental

Cash
Buyers
Only

En-Suite
8,415
Studio
9,435

11.1%

Location

Type

Greenwich
SE10

Student
Studios

En-Suite
75,700
Studio
85,000

Plymouth
PL4

1 bed flat

100,000

75,000

18,750

5,400
(tenanted)

1,963

3,437

25,000
(25%)

7.2%

Wigan
WN2

4 bed
house

80,000

65,000

16,250

6,000

1,702

4,298

15,000
(18.8%)

9.23%

65,000

52,000

Cumbria
CN28

2 bed
house

75,000 post
refurb

4,000
refurb costs

13,000

5,400
post refurb

1,361

4,039

13,000
(20%)

9.6%

3 bed flat

45,000

35,000

8,750

5,700
(tenanted)

916

4,784

10,000
(22%)

16.29%

Accrington
BB5

3 bed
house

65,000

52,000

16,250

5,700

1616

4,084

13,000
(20%)

10.96%

Swinton
S64

2 bed flat

85,500

61,000

15,250

6,300
(tenanted)

1,597

4,703

24,500
(29%)

10.33%

Harrogate
HG1

Block of
14 flats+
freehold

1.59m

1.235m

93,600

355k
(22%)

7.6%

Goole
DN14

1 and 2
bed flats

90,000

62,300

15,575

5,400

1,631

3,769

69,000

54,200

13,550

4,500

1,419

3,081

Leeds
LS12

2 bed flat

114,950

76,000

22,800
(70% LTV)

6,600

1,857

4,743

Lanarkshire

ML6

27,700
(31%)
14,800
(21%)

38,950
(34%)

8.67%
8.3%

8.7%