Turnkey 3-Bed BTL
About this property
High Cashflow and Capital Appreciation - Turnkey 3-Bed BTL in Basford, Nottingham
*Money in: £43,500
*Monthly profit £454.56
*Gross yield: 10%
*ROCE 13%
*Total profit projection over 10 years = £153,722.32
Property is a long-term investment, not a get rich quick scheme. Steady growth and strong cashflow is on offer with this deal with capital growth of 5% PCA. These are also below market value so the equity will be more than your costs to purchase the property (including sourcing, deposit, legals, survey, stamp, mortgage fee).
While the wider NG6 district has achieved a 3% price growth over the past year and over 25% growth across five years. The mid-to-long term outlook for capital appreciation remains positive. According to the latest regional updates, the East Midlands housing market is expected to experience a cumulative 15.9% to 21.6% house price expansion over the next 3 to 4 years.
Key property details:
- 3/4 bed terrace house - Nottingham
- Low maintenance garden
- 84 sqm
- EPC D
- Council tax band A
- Tram to link to city centre
- Vacant possession
- No chain
Key Financials example -
Recent Leeds BTL mortgage 2yr fixed, LTV 75%, interest 5.26%, No fee:
▪ Total investment needed: £43,500
▪ Purchase price: £125,000
▪ Deposit: £31,250
▪ Legals: £2,000
▪ Stamp duty: £6,250
▪ Sourcing fee: £4,000+vat
▪ Refurb costs: £0
▪ Market value: £130,000
▪ Gross monthly rent: £995
▪ Gross annual rent: £11,940
▪ Deductions: Mortgage £410.94, Letting agent £99.50, Insurance £30
▪ Monthly profit after deductions: £454.56
▪ Annual profit: £5454.75
▪ Gross yield: 10%
▪ ROCE: 13%
▪ Net rent mortgage coverage: 211%
▪ Profit projection in 10 years capital growth 5% PCA = £91,189.72
▪ Profit projection in 10 years net rental growth 3% PCA = £62,532.60
▪ Total profit projection over 10 years = £153,722.32
With Sourced you get the full property wealth building package in one place;
Sourced Enterprise - Full limited company SPV and accounting solution
Sourced Finance - Specialist lending not available on the high street
Sourced Living - Fully compliant lettings management service
Legal Conveyancing team available if required.
Professional and compliant renovation team ready to go!
Let me know if you are interested in this as soon as you can.
Investment calculators
Need finance? Sourced Financial Services specialise in HMO mortgages and can secure same-day decisions in principle.
Speak to a brokerAssumes English SDLT rates and 3% additional property surcharge. Welsh LTT and Scottish LBTT differ. Always confirm with your solicitor.
Ltd company (SPV) purchases pay the same additional-property SDLT rates, but mortgage interest is fully deductible against rental profits.