In-depth view

16 St James

← Back to dashboard

Base case

Scenario

Scenario label

Purchase & SDLT

Purchase price £

Deposit %

Stamp duty (SDLT) £

Additional property (5% surcharge)

Legal fees £

Renovation £

Holding costs while renovating £

Financing

Mortgage rate %

Product term years, informational

Lender application fee £

Lender product fee £

Valuation fee £

Mortgage advisor fee £

Income

Rent £/month

Running costs

Void periods £/yr

Maintenance £/yr

Landlord insurance £/yr

Gas safety cert £/yr

EICR / electric cert £/yr

Boiler service £/yr

Selective licensing £/yr

Council tax £/yr, void periods

Utilities £/month, void periods

Other / management fees £/yr

9.8%

ROI on cash invested

Cash needed£97,800

Monthly cash flow£796

Annual profit£9,555

Gross yield10.00%

Net yield4.08%

Mortgage amount£175,500

Mortgage /mo£861

One-off lender fees£3,794

Min. rent lender wants£1,058/mo

Clears the lender's rent-cover test

Property details & notes