CASE STUDY ONE

2 bedroom flat, Dundee

  • GROSS YIELD 8%
  • NET YIELD 5%
  • ROI 15%

Date of Purchase:

May 2021

Purchase Price:

£65,000

Deposit:

Cash Deal

Fees, Outlays and Renovation Costs:

£29.730

Total Initial Investment:

£94,730

New Valuation:

£90,000

Equity in Property (25%):

£22,500

Initial Investment Back:

£67,500

Money Left in Deal:

£27,230

Initial Investment Back (%):

71%

Gross Monthly Income:

£595.00

Net Monthly Income at Current Interest Rate (3.5%):

£341.88

Gross Yield:

8%

Net Yield:

5%

ROI:

15%