In-depth view

76 Southend Road, SS17 0PESS17 0PE

← Back to dashboard

Scenario 1 (£342,500) Scenario 2 (£340,000) Scenario 3 (£330,000)

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

2.1%

ROI on cash invested

Cash needed£112,700

Monthly cash flow£197

Annual profit£2,369

Gross yield5.47%

Net yield0.70%

Mortgage amount£255,000

Mortgage /mo£1,120

One-off lender fees£2,584

Min. rent lender wants£1,392/mo

Clears the lender's rent-cover test

Property details & notes