Quick view
11 properties, 27 scenarios in the pipeline. Tick a couple of rows to compare them side by side, or open one for the full breakdown.
| Property | Price | Cash needed | Cash flow /mo | Gross yield | ROI | |
|---|---|---|---|---|---|---|
| 48, CV3 5FX (Coventry) Scenario 2 (£210,000) · CV3 5FX | £210,000 | £77,260 | £666 | 8.9% |
10.3%
|
|
| 16 St James Base case | £234,000 | £97,800 | £796 | 10.0% |
9.8%
|
|
| 11 Butts Lane Base case | £335,000 | £115,250 | £596 | 6.1% |
6.2%
|
|
| 2 R Close Scenario 1 (£338,000) | £338,000 | £116,600 | £535 | 6.0% |
5.5%
|
|
| 2 R Close Scenario 3 (£338,000) | £338,000 | £120,969 | £552 | 6.4% |
5.5%
|
|
| 47 S, Stanford-le-Hope Scenario 1 (£305,000) | £305,000 | £132,898 | £539 | 6.7% |
4.9%
|
|
| 48, CV3 5FX (Coventry) Scenario 1 (£220,000) · CV3 5FX | £220,000 | £73,460 | £286 | 6.8% |
4.7%
|
|
| 2 R Close Scenario 2 (£338,000) | £338,000 | £120,969 | £452 | 6.0% |
4.5%
|
|
| LS14 6HU (Leeds) Scenario 3 (£145,000) · LS14 6HU | £145,000 | £76,848 | £282 | 8.3% |
4.4%
|
|
| LS14 6HU (Leeds) Scenario 2 (£150,000) · LS14 6HU | £150,000 | £78,551 | £264 | 8.0% |
4.0%
|
|
| Colchester Scenario 2 (£300,000) | £300,000 | £107,560 | £359 | 6.2% |
4.0%
|
|
| 17 West Ave, Chelmsford CM1 2DB Base case · CM1 2DB | £325,000 | £107,250 | £320 | 5.9% |
3.6%
|
|
| 11 Butts Lane, SS17 0LZ Scenario 3 (£336,000) · SS17 0LZ | £336,000 | £122,700 | £338 | 6.1% |
3.3%
|
|
| CM2 6EQ (Chelmsford) Scenario 1 (£300,000) · CM2 6EQ | £300,000 | £138,000 | £373 | 6.2% |
3.2%
|
|
| CM2 6EQ (Chelmsford) Scenario 2 (£300,000) · CM2 6EQ | £300,000 | £138,000 | £373 | 6.2% |
3.2%
|
|
| 11 Butts Lane, SS17 0LZ Scenario 2 (£340,000) · SS17 0LZ | £340,000 | £123,700 | £325 | 6.0% |
3.2%
|
|
| 47 S, Stanford-le-Hope Scenario 2 (£310,000) | £310,000 | £135,768 | £352 | 6.6% |
3.1%
|
|
| 47 S, Stanford-le-Hope Scenario 3 (£315,000) | £315,000 | £137,631 | £334 | 6.5% |
2.9%
|
|
| 11 Butts Lane, SS17 0LZ Scenario 1 (£350,000) · SS17 0LZ | £350,000 | £127,200 | £292 | 5.8% |
2.8%
|
|
| 47 S, Stanford-le-Hope Scenario 4 (£320,000) | £320,000 | £139,493 | £315 | 6.4% |
2.7%
|
|
| Colchester Scenario 1 (£325,000) | £325,000 | £126,310 | £274 | 5.7% |
2.6%
|
|
| 76 Southend Road, SS17 0PE Scenario 3 (£330,000) · SS17 0PE | £330,000 | £109,200 | £230 | 5.6% |
2.5%
|
|
| 47 S, Stanford-le-Hope Scenario 5 (£325,000) | £325,000 | £141,356 | £296 | 6.3% |
2.5%
|
|
| LS14 6HU (Leeds) Scenario 1 (£175,000) · LS14 6HU | £175,000 | £87,067 | £178 | 6.9% |
2.5%
|
|
| 76 Southend Road, SS17 0PE Scenario 2 (£340,000) · SS17 0PE | £340,000 | £112,700 | £197 | 5.5% |
2.1%
|
|
| 76 Southend Road, SS17 0PE Scenario 1 (£342,500) · SS17 0PE | £342,500 | £113,575 | £189 | 5.4% |
2.0%
|
|
| CM2 6EQ (Chelmsford) Scenario 3 (£350,000) · CM2 6EQ | £350,000 | £155,500 | £203 | 5.3% |
1.6%
|