In-depth view

11 Butts Lane

← 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

6.2%

ROI on cash invested

Cash needed£115,250

Monthly cash flow£596

Annual profit£7,156

Gross yield6.09%

Net yield2.14%

Mortgage amount£251,250

Mortgage /mo£1,104

One-off lender fees£2,779

Min. rent lender wants£1,371/mo

Clears the lender's rent-cover test

Property details & notes