🔒 Sign in to view the address
Flat Share · 1 bed
Supports major UK property portals
Suggested Offer Range
Already 71% below the area median — limited negotiation margin. Strong value at current asking price. Note: listed as "Offers Over" — vendor expects full asking price or above.
🔨 Refurb Cost Estimate
AI condition score: 8/10 · North West rates
| Room | Estimated Refurb Cost |
|---|---|
| Kitchen | £700 |
| Bathroom | £500 |
| Living Room | £300 |
| Master Bedroom | £700 |
| Entrance Hall | £50 |
| Total Estimated Refurb | £1,800 |
⚠ Indicative estimates only. Based on photo condition score and regional benchmarks for a typical 2–3 bed property. Always obtain contractor quotes before committing to a refurb budget. Photo AI may over-flag minor cosmetic issues.
🔧 Local Trades
| Trade | Name | Phone | |
|---|---|---|---|
| builder | Builders Liverpool | Expert Local Builders & Home Extensions ... | 07455 858107 | — |
| decorator | Iain Young Painter & Decorators | Liverpool | 07738 009076 | — |
Property Details
- Asking Price
- £30,000
- Property Type
- Flat Share
- Bedrooms
- 1
- Bathrooms
- N/A
- Est. Floor Area
- 500–600 sqft (est.)
- Article 4 Area
- ⚠️ Yes — SA/HMO may need planning consent
📈 Rental Yield & ROI Forecast
Compound-growth projection: 2.5% annual rent growth + 3% capital growth. IO mortgage throughout. For illustration only.
| Year | Est. Rent/yr | Est. Value | Net Income/yr | Cum. Cashflow | Total Return | ROI on Cash Invested |
|---|---|---|---|---|---|---|
| Yr 1 | £8,028 | £30,900 | £5,335 | £4,210 | £5,110 | 39.0% |
| Yr 3 | £8,434 | £32,782 | £5,628 | £13,068 | £15,849 | 121.0% |
| Yr 5 | £8,861 | £34,778 | £5,935 | £22,532 | £27,311 | 208.5% |
| Yr 10 | £10,026 | £40,317 | £6,774 | £49,057 | £59,375 | 453.2% |
| Yr 15 | £11,343 | £46,739 | £7,722 | £80,099 | £96,838 | 739.2% |
| Yr 20 | £12,834 | £54,183 | £8,795 | £116,252 | £140,436 | 1072.0% |
| Yr 25 | £14,520 | £62,813 | £10,010 | £158,187 | £191,001 | 1458.0% |
| Yr 30 | £16,429 | £72,818 | £11,384 | £206,665 | £249,483 | 1904.4% |
ROI on Total Cash Invested (deposit + SDLT + acquisition costs). Assumes IO mortgage, no tax, no refinancing. Actual returns will vary.
Planning Applications Nearby (within 0.5 miles)
5 planning applications found within 0.5 miles — 🔒 sign in for references, descriptions and status
View all planning applications on your dashboard →
● Approved ● Pending ● Refused
🌎 Area Profile — North West England ⓘ What are deciles?
📊 Investment Skill Analysis
Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £569 | 22.7% | 13.3% | £211 | 22.7% |
| Conservative | £622 | 24.9% | 15.9% | £295 | 28.4% |
| Base | £669 | 26.8% | 17.8% | £351 | 31.1% |
| Optimistic | £723 | 28.9% | 19.9% | £413 | 34.1% |
| Bull | £789 | 31.6% | 22.5% | £488 | 38.1% |
⚠ Condition Flags
Detailed Analysis
💸 Yield & Returns
| Gross Yield | ●26.76% |
| Net Yield | ●17.78% |
| Net Annual Income | £5,335 |
| Deductions: void 8% (−£642) · mgmt 10% (−£803) · maint 10% (−£803) · fixed costs ins.+gas+EPC (−£445) | |
| Monthly IO Mortgage | £94 |
| Monthly Cashflow (IO) | ●£351 |
| Cash-on-Cash Return | ●32.14% |
| 5-Year IRR | ●31.1% |
● Above benchmark ● Near benchmark ● Below benchmark
💰 Tax Analysis
| SDLT (Additional Property) | £1,500 |
| SDLT Effective Rate | 5.0% |
| SDLT (Company) | £1,500 |
| Section 24 Extra Tax/yr (higher rate) | £225 |
| SPV Annual Saving | £1,292 |
| SPV Breakeven | — yrs |
| CGT Projected Sale (5yr) | £34,778 |
| Less: Purchase Price | −£30,000 |
| Less: Buying Costs (SDLT + legal) | −£4,100 |
| Less: Selling Costs (est. 2.5%) | −£869 |
| = CGT Net Gain (5yr) | £-191 |
| CGT at 24% | £— |
📈 Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £569 | 22.7% | 13.3% | £211 | 22.7% |
| Conservative | £622 | 24.9% | 15.9% | £295 | 28.4% |
| Base | £669 | 26.8% | 17.8% | £351 | 31.1% |
| Optimistic | £723 | 28.9% | 19.9% | £413 | 34.1% |
| Bull | £789 | 31.6% | 22.5% | £488 | 38.1% |
Run the numbers on this deal
Use our free Rental Yield Calculator to calculate gross yield, net yield, monthly cash flow, and mortgage stress tests.
Calculate Rental Yield →