🔒 Sign in to view the address
Apartment · 2 bed
Supports major UK property portals
Suggested Offer Range
Already 32% 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 · Yorkshire and The Humber rates
| Room | Estimated Refurb Cost |
|---|---|
| Kitchen | £700 |
| Bathroom | £500 |
| Living Room | £300 |
| Master Bedroom | £350 |
| Bedroom 2 | £350 |
| 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 | Lynch Renovation and Construction | 07304 063002 | — |
| decorator | Decorators in Leeds With Excellent Reviews | Free Quote ... | 0113 808 1192 | — |
Property Details
- Asking Price
- £140,000
- Property Type
- Apartment
- Bedrooms
- 2
- Bathrooms
- N/A
- Est. Floor Area
- 600–700 sqft (est.)
- Article 4 Area
- ✓ No restriction — SA permitted under PD rights
📈 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 | £11,480 | £144,200 | £7,821 | £2,571 | £6,771 | 14.6% |
| Yr 3 | £12,061 | £152,982 | £8,239 | £8,337 | £21,319 | 45.9% |
| Yr 5 | £12,672 | £162,298 | £8,679 | £14,972 | £37,270 | 80.3% |
| Yr 10 | £14,337 | £188,148 | £9,878 | £35,653 | £83,801 | 180.6% |
| Yr 15 | £16,221 | £218,115 | £11,234 | £62,793 | £140,909 | 303.7% |
| Yr 20 | £18,353 | £252,856 | £12,769 | £97,242 | £210,097 | 452.8% |
| Yr 25 | £20,764 | £293,129 | £14,505 | £139,959 | £293,088 | 631.7% |
| Yr 30 | £23,493 | £339,817 | £16,470 | £192,032 | £391,849 | 844.5% |
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 — Yorkshire ⓘ What are deciles?
📄 Lease Information
Estimated remaining lease: 137 years.
📊 Investment Skill Analysis
Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £813 | 7.0% | 4.2% | £-77 | -6.9% |
| Conservative | £890 | 7.6% | 5.0% | £105 | 3.4% |
| Base | £957 | 8.2% | 5.6% | £214 | 7.9% |
| Optimistic | £1,034 | 8.9% | 6.2% | £334 | 12.9% |
| Bull | £1,129 | 9.7% | 7.0% | £471 | 19.3% |
⚠ Condition Flags
Detailed Analysis
💸 Yield & Returns
| Gross Yield | ●8.2% |
| Net Yield | ●5.59% |
| Net Annual Income | £7,823 |
| Deductions: void 8% (−£918) · mgmt 10% (−£1,148) · maint 10% (−£1,148) · fixed costs ins.+gas+EPC (−£445) | |
| Monthly IO Mortgage | £437 |
| Monthly Cashflow (IO) | ●£215 |
| Cash-on-Cash Return | ●5.55% |
| 5-Year IRR | ●7.9% |
● Above benchmark ● Near benchmark ● Below benchmark
💰 Tax Analysis
| SDLT (Additional Property) | £7,300 |
| SDLT Effective Rate | 5.21% |
| SDLT (Company) | £7,300 |
| Section 24 Extra Tax/yr (higher rate) | £1,050 |
| SPV Annual Saving | £1,982 |
| SPV Breakeven | — yrs |
| CGT Projected Sale (5yr) | £162,298 |
| Less: Purchase Price | −£140,000 |
| Less: Buying Costs (SDLT + legal) | −£9,900 |
| Less: Selling Costs (est. 2.5%) | −£4,057 |
| = CGT Net Gain (5yr) | £8,341 |
| CGT at 24% | £1,282 |
📈 Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £813 | 7.0% | 4.2% | £-77 | -6.9% |
| Conservative | £890 | 7.6% | 5.0% | £105 | 3.4% |
| Base | £957 | 8.2% | 5.6% | £214 | 7.9% |
| Optimistic | £1,034 | 8.9% | 6.2% | £334 | 12.9% |
| Bull | £1,129 | 9.7% | 7.0% | £471 | 19.3% |
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 →