🔒 Sign in to view the address
Apartment · 1 bed
Supports major UK property portals
Suggested Offer Range
Already 50% 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 | £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 | Lynch Renovation and Construction | 07304 063002 | — |
| decorator | Decorators in Leeds With Excellent Reviews | Free Quote ... | 0113 808 1192 | — |
Property Details
- Asking Price
- £90,000
- Property Type
- Apartment
- Bedrooms
- 1
- Bathrooms
- N/A
- Est. Floor Area
- 400–500 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 | £9,216 | £92,700 | £6,191 | £2,816 | £5,516 | 17.7% |
| Yr 3 | £9,683 | £98,345 | £6,526 | £8,948 | £17,294 | 55.6% |
| Yr 5 | £10,173 | £104,335 | £6,879 | £15,778 | £30,113 | 96.8% |
| Yr 10 | £11,510 | £120,952 | £7,842 | £36,140 | £67,093 | 215.7% |
| Yr 15 | £13,022 | £140,217 | £8,931 | £61,688 | £111,905 | 359.8% |
| Yr 20 | £14,733 | £162,550 | £10,163 | £93,102 | £165,652 | 532.6% |
| Yr 25 | £16,669 | £188,440 | £11,557 | £131,155 | £229,595 | 738.2% |
| Yr 30 | £18,860 | £218,454 | £13,134 | £176,717 | £305,171 | 981.3% |
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: 128 years.
📊 Investment Skill Analysis
Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £653 | 8.7% | 5.2% | £22 | -3.1% |
| Conservative | £714 | 9.5% | 6.2% | £154 | 6.5% |
| Base | £768 | 10.2% | 6.9% | £235 | 10.6% |
| Optimistic | £829 | 11.1% | 7.7% | £324 | 15.4% |
| Bull | £906 | 12.1% | 8.7% | £427 | 21.4% |
Detailed Analysis
💸 Yield & Returns
| Gross Yield | ●10.24% |
| Net Yield | ●6.88% |
| Net Annual Income | £6,191 |
| Deductions: void 8% (−£737) · mgmt 10% (−£922) · maint 10% (−£922) · fixed costs ins.+gas+EPC (−£445) | |
| Monthly IO Mortgage | £281 |
| Monthly Cashflow (IO) | ●£235 |
| Cash-on-Cash Return | ●9.05% |
| 5-Year IRR | ●10.6% |
● Above benchmark ● Near benchmark ● Below benchmark
💰 Tax Analysis
| SDLT (Additional Property) | £4,500 |
| SDLT Effective Rate | 5.0% |
| SDLT (Company) | £4,500 |
| Section 24 Extra Tax/yr (higher rate) | £675 |
| SPV Annual Saving | £1,570 |
| SPV Breakeven | — yrs |
| CGT Projected Sale (5yr) | £104,335 |
| Less: Purchase Price | −£90,000 |
| Less: Buying Costs (SDLT + legal) | −£7,100 |
| Less: Selling Costs (est. 2.5%) | −£2,608 |
| = CGT Net Gain (5yr) | £4,627 |
| CGT at 24% | £390 |
📈 Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £653 | 8.7% | 5.2% | £22 | -3.1% |
| Conservative | £714 | 9.5% | 6.2% | £154 | 6.5% |
| Base | £768 | 10.2% | 6.9% | £235 | 10.6% |
| Optimistic | £829 | 11.1% | 7.7% | £324 | 15.4% |
| Bull | £906 | 12.1% | 8.7% | £427 | 21.4% |
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 →