Example Deals
.............................................................................................................................................................................
Low-money-down UK buy-to-let
3 bed semi Nottingham NG4
Key Figures
Valuation
£ 127,500
Purchase Price
£ 97, 500
Cashflow
Rental income
£ 640 per month
75% Mortgage @ 5%
£ 398 per month
Management @ 10%
£ 64 per month
Insurance
£ 10 per month
Net Cashflow
£ 168 per month
Buying Costs
Capital input
£ 1875
Finance fees
£ 600
Legal Fees
£ 600
Sourcing Fee
£ 1500
Total
£ 4,575
So a property producing around £ 168 per month
after all expenses can be purchased with only £
4575. This represents a 44% return on capital employed
in year 1 alone. There is also £ 30 000 instant
equity before any capital appreciation.
