15/05/2025
INVESTMENT OPPERTUNITY
3 apartments conversion to 6 bed 6 bath HMO in Lancaster
Purchase Price: £200,000.00
Deposit: £58,550.00 (includes 6 months interest for bridging loan)
Conversion/Build: £127,474.88* approx. (subject to further onsite visits)
Set up costs/ Design & Build Fees - £36,000.00
Legals Estimate - £4,000.00
Planning: £3,500.00
Stamp duty - £11,500.00
Survey - £2,500.00
Furniture and flooring packs can be purchased at an additional cost - £20,000.00
Total Project Cost: £413,574.88 (includes 6 months interest for bridging loan)
Total Cash Outlay: £263,524.88 (includes 6 months interest for bridging loan)
Projected Rental Income: £110.00 PPPW net of bills (water, gas, electricity) x 6 = £34,320 per annum
Management: £4,867.20 including VAT - (10% fully managed)
Net Income: £29,452.00
NET RETURN ON INVESTMENT AFTER REFINANCE: 30.11%
Based on aN ESTIMATED refinance valuation of £495,000.00 (£165k avg per unit) we can release approximately £371,250.00 by re-mortgaging after 6 months. At this stage, you will have around £42,324.88 left in the deal and after deducting the new, increased mortgage interest, your net income will be around £12,745.75 per annum giving you a net return on cash invested of 30.11%.
For further details and floor plans DM me or email
[email protected]
Call now to connect with business.