In-depth view

Colchester

← Back to dashboard

Scenario 1 (£325,000) Scenario 2 (£300,000)

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

2.6%

ROI on cash invested

Cash needed£126,310

Monthly cash flow£274

Annual profit£3,290

Gross yield5.72%

Net yield1.01%

Mortgage amount£243,750

Mortgage /mo£1,121

One-off lender fees£3,844

Min. rent lender wants£1,384/mo

Clears the lender's rent-cover test

Property details & notes