Welcome to Scribd, the world's digital library. Read, publish, and share books and documents. See more
Download
Standard view
Full view
of .
Look up keyword
Like this
1Activity
0 of .
Results for:
No results containing your search query
P. 1
1 Bed Apartment - £15,000 Equity and £222 Cashflow - PA1

1 Bed Apartment - £15,000 Equity and £222 Cashflow - PA1

Ratings: (0)|Views: 111|Likes:
Published by Mark I'Anson
1 Bed apartment with £15,000 equity and cashflowing by £222 – PA1
1 Bed apartment with £15,000 equity and cashflowing by £222 – PA1

More info:

Categories:Types, Brochures
Published by: Mark I'Anson on Dec 20, 2011
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as PDF, TXT or read online from Scribd
See more
See less

05/13/2014

pdf

text

original

 
£222 Cashflow - £15,000 Equity - 25% Discount
1 Bed Apartment
 
Packaged Property Deals
, “Leaving you time for more important things.”
 
25% BMV - £15,000 Instant Equity
 
PAISLEY, GLASGOW
 
 
 
Structure of deal:
 
Market value £60,000
Investor price £45,000
 
Discount from market value
Estimated rent £400 per month
Mortgage payments £163
 
Investment required - £3,995+vat
 
Legals included
 
Rental profit £222per month
 
Financial details:
 
Investment required is £3,995+vat
Recommended & experienced solicitors used
 
Reservation £995+vat
 
Details
1 bed spacious flat in overall good conditionGas fire in living room and wall mounted in kitchenUPVC double glazingComprises:Hallway - long hall with grey carpet, magnolia walls with beige/brown square pattern,storage off. good conditionLiving room - blue carpet, beige/cream walls, good condition and sizeKitchen - rust carpet, red walls, older units although good condition, large dining sizeBedroom 1 - laminate floor, beige/cream walls, double size, good conditionBathroom - lino floor, electric shower over bath, white suite, good condition, 1/2 blue walls 1/2white, 1/2 height white tiles round bath, good condition
 
Executive Summary
The property can be let by ourletting partners, ProfessionalLetting if required
The executive summary above has presumed a Retail Price Index (RPI) of 3% (gross) and capitalgrowth at 7% over 12 years of ownership
Learn how to source your own at Property Sourcing 101
Link for the manual is below 
 
Purchase % Discount Initial Value - 2011 Montly Mortgage Monthly Rent PROFIT in 2023 Inc Rent£45,000 25% £60,000 £178 £400 £90,131 £143,7862011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
% Increase 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 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
£2,664 £2,850 £3,050 £3,264 £3,492 £3,736 £3,998 £4,278 £4,577 £4,898 £5,240 £5,607 £6,000
Rental CashFlow Cumulative
£2,664 £5,514 £8,564 £11,828 £15,320 £19,056 £23,054 £27,332 £31,909 £36,807 £42,048 £47,655 £53,655

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->