In-depth view

LS14 6HU (Leeds)LS14 6HU

← Back to dashboard

Scenario 1 (£175,000) Scenario 2 (£150,000) Scenario 3 (£145,000)

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

4.4%

ROI on cash invested

Cash needed£76,848

Monthly cash flow£282

Annual profit£3,379

Gross yield8.28%

Net yield2.33%

Mortgage amount£108,750

Mortgage /mo£498

One-off lender fees£699

Min. rent lender wants£623/mo

Clears the lender's rent-cover test

Property details & notes