In-depth view

17 West Ave, Chelmsford CM1 2DBCM1 2DB

← 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

3.6%

ROI on cash invested

Cash needed£107,250

Monthly cash flow£320

Annual profit£3,835

Gross yield5.91%

Net yield1.18%

Mortgage amount£243,750

Mortgage /mo£1,229

One-off lender fees£2,999

Min. rent lender wants£1,523/mo

Clears the lender's rent-cover test

Property details & notes