CASE STUDY TWO

2 bedroom flat, Dundee

  • GROSS YIELD 10%
  • NET YIELD 6%
  • ROI 15%

Date of Purchase:

Aug 2021

Purchase Price:

£54,000

Deposit:

£13,500

Fees, Outlays and Renovation Costs:

£31,628

Total Initial Investment:

£45,128

New Valuation:

£75,000

Equity in Property (25%):

£18,750

Initial Investment Back:

£15,750

Money Left in Deal:

£29,378

Initial Investment Back (%):

35%

Gross Monthly Income:

£595.00

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

£384.06

Gross Yield:

10%

Net Yield:

6%

ROI:

15%