🔒 Sign in to view the address — Newcastle Upon Tyne
Maisonette · 3 bed
Supports major UK property portals
Suggested Offer Range
Asking price is 20% above the area median. Offers anchored to area median of £80,000. Note: listed as "Offers Over" — vendor expects full asking price or above.
🔨 Refurb Cost Estimate
AI condition score: 5/10 · North East rates
| Room | Estimated Refurb Cost |
|---|---|
| Kitchen | £3,200 |
| Bathroom | £2,300 |
| Living Room | £1,400 |
| Hallway / Stairs | £500 |
| Master Bedroom | £1,050 |
| Bedroom 2 | £1,050 |
| Bedroom 3 | £1,050 |
| Total Estimated Refurb | £10,200 |
⚠ 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 | DP Construction NE Ltd | Builders | Newcastle, UK | 0191 256 6655 | — |
| decorator | Painter & Decorator Newcastle | Gosforth | Jesmond | 0191 284 1798 | — |
| photographer | Geoff Love Photography: Wedding Photographer Newcastle | 04615625410 | — |
Property Details
- Asking Price
- £96,000
- Property Type
- Maisonette
- Bedrooms
- 3
- Bathrooms
- N/A
- Floor Area
- 700–800 sqft
- 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 | £14,112 | £98,880 | £9,716 | £6,116 | £8,996 | 27.3% |
| Yr 3 | £14,826 | £104,902 | £10,230 | £19,115 | £28,017 | 85.2% |
| Yr 5 | £15,577 | £111,290 | £10,770 | £33,183 | £48,473 | 147.3% |
| Yr 10 | £17,624 | £129,016 | £12,244 | £73,384 | £106,400 | 323.4% |
| Yr 15 | £19,940 | £149,565 | £13,912 | £121,525 | £175,090 | 532.2% |
| Yr 20 | £22,560 | £173,387 | £15,798 | £178,650 | £256,037 | 778.2% |
| Yr 25 | £25,525 | £201,003 | £17,933 | £245,940 | £350,942 | 1066.7% |
| Yr 30 | £28,879 | £233,017 | £20,348 | £324,730 | £461,747 | 1403.5% |
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 — North East England ⓘ What are deciles?
📊 Investment Skill Analysis
Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £1,000 | 12.5% | 7.7% | £223 | 8.3% |
| Conservative | £1,094 | 13.7% | 9.1% | £398 | 16.4% |
| Base | £1,176 | 14.7% | 10.1% | £510 | 20.0% |
| Optimistic | £1,270 | 15.9% | 11.3% | £633 | 24.2% |
| Bull | £1,388 | 17.3% | 12.7% | £778 | 29.6% |
⚠ Condition Flags
Detailed Analysis
💸 Yield & Returns
| Gross Yield | ●14.7% |
| Net Yield | ●10.12% |
| Net Annual Income | £9,716 |
| Deductions: void 8% (−£1,129) · mgmt 10% (−£1,411) · maint 10% (−£1,411) · fixed costs ins.+gas+EPC (−£445) | |
| Monthly IO Mortgage | £299 |
| Monthly Cashflow (IO) | ●£511 |
| Cash-on-Cash Return | ●18.59% |
| 5-Year IRR | ●20.0% |
● Above benchmark ● Near benchmark ● Below benchmark
💰 Tax Analysis
| SDLT (Additional Property) | £4,800 |
| SDLT Effective Rate | 5.0% |
| SDLT (Company) | £4,800 |
| Section 24 Extra Tax/yr (higher rate) | £720 |
| SPV Annual Saving | £2,267 |
| SPV Breakeven | — yrs |
| CGT Projected Sale (5yr) | £111,290 |
| Less: Purchase Price | −£96,000 |
| Less: Buying Costs (SDLT + legal) | −£7,400 |
| Less: Selling Costs (est. 2.5%) | −£2,782 |
| = CGT Net Gain (5yr) | £5,108 |
| CGT at 24% | £506 |
📈 Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £1,000 | 12.5% | 7.7% | £223 | 8.3% |
| Conservative | £1,094 | 13.7% | 9.1% | £398 | 16.4% |
| Base | £1,176 | 14.7% | 10.1% | £510 | 20.0% |
| Optimistic | £1,270 | 15.9% | 11.3% | £633 | 24.2% |
| Bull | £1,388 | 17.3% | 12.7% | £778 | 29.6% |
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 →