Broadgate

Sale Price

Deposit
(TMW
80%LTV)

Estimated
Annual
Rental

Annual
mortgage
payment
4.69%
TMW

Discount
from Est
Market
Price
(instant
equity)

Location

Type

Estimated
Market
Price

HuddersField
HD7

3 bed
house

130,000.00
RICS

104,000.00

20,800.00

7,200.00

3,902.08

3,297.92

26,000
(20%)

6.9%

Barmsley
S71

2 bed flat

80,000.00

62,000.00

18,600.00
(70%LTV
Northern
Rock)

4,800.00

1,558.06

3,241.94

18,000
(22.5%)

7.7%

Leics
LE7

3 bed
house

130,000.00

104,000.00

20,800.00

6,900.00

3,902.08

2,997.92

26,000
(20%)

6.6%

Lincs
DN21

2 bed
house

98,000.00
(RICS)

78,400.00

15,680.00

5,400.00

2,941.57

2,458.43

19,600
(20%)

6.9%

Manchester
M16

Student
Accommo
-dation

35,000.00
(RICS)

25,500.00

Cash
Purchase
Only

3,150
(actual
rental
tenanted)

N/A

3,150.00

9,500
(27%)

12.4%

2 bed flats

110,000.00

80,000.00

24,000.00
(70% LTV
Northern
Rock)

5,940.00

2,010.40
(3.59%
Northern
Rock)

3,929.60

30,000
(27%)

7.4%

From
6,900.00

From
2,271.75
(3.59%
Northern
Rock)

From
4,628.25

From
22,600

From
6.69%

West
Midlands
B65

Annual
Profit

Yield

Margate
CT9

2 bed flats

From
113,000.00

90,400.00

27,120.00
(70% LTV
Northern
Rock)

Shildon
DL4

2 bed
house

67,500.00

52,500.00

10,500.00

4,800.00

1,969.80

2,830.20

15,000
(22%)

9.14%

Greenock
PA19

2 bed flat

90,000.00

58,500.00

11,700.00

5,4000.00

2,194.92

3,205.08

31,500
(35%)

9.2%

Leeds
LS12

New Build
Studio,
1 and 2
bed flats

From
89,950.00

From
58,000.00

From
17,400.00
(70% LTV
Northern
Rock)

From
5100.00

1,457.54
(3.59%
Northern
Rock)

From
3,642.46

From
24,950
(36%)

From
9.2%