Estimated

Market
Price

Broadgate
Sale Price

Deposit
(TMW
75%LTV)

Estimated
Annual
Rental

En-Suite
8,415
Studio
9,435

Annual
mortgage
payment
2.99%
TMW

Annual
Profit

Discount
from Est
Market
Price
(instant
equity)

Yield

11.1%

Location

Type

Greenwich
SE10

Student
Studios

Cupar
KY15

2 bed end
terrace
house

115,000

86,500

21,625

7,200

1,940

5,260

28,500
(24.8%)

8.3%

5 bed
detached
house

1.15m

920,000

230,000

42,000

20,631

21,369

230,000
(20%)

4.57%

London
SE17

2 bed flat

260,000

215,495

53,874

16,900

4,833

12,067

Hartlepool
TS26

3 bed mid
terrace
house

73,500

56,500

14,125

5,100

1,267

3,833

Edinburgh
EH32

2 bed flat

Devon
EX22

2 bed semi
detached
bungalow

Lanarkshire
ML6

3 bed flat

45,000

35,000

8,750

5,580
(tenanted)

785

Manchester
M16

Student
Pod

35,000
RICS

24,500

Cash
Buyers
Only

3,150
(tenanted)

Leicester
LE2

3 bed
house

Harrow
HA1

115,000

155,000

85,000

En-Suite
75,700
Studio
85,000

87,400

117,800

68,000

21,850

29,450

17,000

7,500

7,200

6,600

1,960

2,642

1,524.90

44,505
(17.1%)

7.86%

17,000
(23.1%)

9.03%

27,600
(24%)

8.6%

37,200
(24%)

6.1%

4,795

10,000
(22%)

15.94%

11,500
(30%)

12.85%

17,000
(20%)

9.7%

5,540

4,558

5,075.10