Case study and Gallery

A selection of properties under 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