Вы находитесь на странице: 1из 8

315 Monthly Cashflow - 12,000 Equity 20%Discount

1 Bedroom Apartment
Packaged Property Deals, Leaving you time for more important things.

163,263 Gross Profit


Preston, Lancs

Financial Details
Accommodation: Woodrow House, Mercer Street, Preston, PR1
Hall, Lounge, Kitchen, 1 Bedroom, Bathroom, Good Condition

Structure of deal:
Investor price 48,000 Current rent 475 per month Monthly payments 160 Investment required 2,995 Legals included Rental profit 315 per month Valuation 60,000

Financial details:
Investment required is 2,995
Profit (gross) example - 163,263 Capital Growth - 87,131 Rental Profit (gross) for term - 76,132 Recommended & experienced solicitors used Reservation 995

Executive Summary
Purchase 48,000 2011
% Increase

% Discount 20% 2013


7%

Initial Value - 2011 60,000

Montly Mortgage 160 2017


7%

Monthly Rent 475

PROFIT in 2023 87,131

Inc Rent 163,263 2023


7%

2012
7%

2014
7%

2015
7%

2016
7%

2018
7%

2019
7%

2020
7%

2021
7%

2022
7%

Future Value - Predicted 60,000 64,200 68,694 73,503 78,648 84,153 90,044 96,347 103,091 110,308 118,029 126,291 135,131

Rental CashFlow - Annual 3,780 4,045 4,328 4,631 4,955 5,302 5,673 6,070 6,495 6,949 7,436 7,956 8,513

Rental CashFlow Cumulative 3,780 7,825 12,152 16,783 21,738 27,039 32,712 38,782 45,277 52,226 59,662 67,618 76,132

The executive summary above has presumed a Retail Price Index (RPI) of 3% (gross) and capital growth at 7% over 12 years of ownership

Learn how to source your own at Property Sourcing 101 Link for the manual is below http://www.eventbrite.com/event/2193567018

The property can be let by our letting partners, Professional Letting if required

More Photos

Sales Comparable

Rental Comparable

Neighbourhood Profile
Often, many of the people who live in this sort of postcode will be suburban privately renting professionals. These are known as type 19 in the ACORN classification and 1.09% of the UK's population live in this type. Neighbourhoods fitting this profile are found in Richmond-upon-Thames, Sutton and Bromley in Outer London, and in Cheltenham, St Albans and Guildford. These young people have made a lifestyle choice to reside close enough to the major conurbations to obtain the benefits of the city without actually living in its centre. In their twenties and early thirties, they are well educated and are developing their careers in professional and managerial jobs. They are living in purpose built flats in attractive suburbs and satellite towns. Many are still renting, although some have purchased their homes. They use diverse means to get around. Where possible they will travel to work by public transport, by bike or on foot. However, the majority do have a car and will often buy new, expensive models. These people are very comfortable using the Internet in all aspects of their life including financial services, purchasing gifts, CDs and books and booking their holidays and leisure activities on-line. For holidays, the USA, Canada and other long haul destinations are popular, as are weekend breaks and winter snow holidays. In their spare time they enjoy sport and exercise. They also like spending their money on shopping for clothes and eating out. They are interested in current affairs, and whilst they tend to read mainly the broadsheet papers, they show no bias to any particular title.

Property Training Wealth Creation

1 Bedroom Apartment
Packaged Property Deals, Leaving you time for more important things.

315 Monthly Cashflow - 12,000 Equity 20%Discount

Profit Warning - 163,263 (gross)