A Selection of rental properties under our management:                                                                                                         

Case Study 1 : Tonbridge Property                                                   
Purchase Price: £170000 July 2007
Deposit : £25 500 (17%)
Total money paid out incl. refurbishment: £32 075
Rental Yield 5.4%
Rent : £ 765pm
Costs per month:£541 (mortgage costs 2.75%, interest only)
Profit: £ 224 pm
Rental return on money invested per annum: 8.3%
Valuation 2012 : £195 000
Capital appreciation : £25 000 over 5 years
Capital appreciation on money paid out  is 15.5% per annum (excl taxation effects and selling costs)
Total Annualised ROI: 8.3%+15.5%= 23.8%


Case Study 2: Sevenoaks Property - 2013                                       

Recent property purchase for a client in the  South East of England in 2013- not geared.

Purchase Price: £192000 (2013)
Rent pm : £1000
Rental yield: 6.25%
Profit per month : £ 880
Rental return on investment pm: 5.5%
Capital appreciation forecast: 4% per annum: £7680
ROI per annum (forecast): 9.5%


Case Study 3: Sevenoaks Property                                             

51 Aisher Way, Riverhead.  
Purchase price GBP156,000 in 2003.  
10% deposit GBP15,600 
Total paid out £20,600 
Current rental GBP: 825pm. 
Rental yield: 6.3%
Interest only mortgage – GBP194pm.  
Profit per month: £478 
Rental return on money invested: £27.8% 





Please note that as rents increase at a forecast 4% per annum , rental yields and returns increase.

Note: returns are forecast based on data acquired via Savills agents research 2011 and are subject to change -3% capital appreciation pa.)

Case study 1; these are actual returns achieved as of 2013 














  














A selection of other properties in our portfolio