🔒 Sign in to view the address — Shiregreen
Apartment · 2 bed
Supports major UK property portals
Suggested Offer Range
Close to area median. Standard 3–10% negotiation range. Note: listed as "Offers Over" — vendor expects full asking price or above.
🔨 Refurb Cost Estimate
Estimated (no AI photo score yet) · Yorkshire and The Humber rates
| Room | Estimated Refurb Cost |
|---|---|
| Kitchen | £3,450 |
| Bathroom | £2,500 |
| Living Room | £1,500 |
| Master Bedroom | £1,750 |
| Bedroom 2 | £1,750 |
| Entrance Hall | £350 |
| Total Estimated Refurb | £10,800 |
⚠ 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 | Burngreave Building Company: Sheffield Builders & Roofing ... | 0114 228 9110 | — |
| decorator | Richard Smithson Decorating Services: Home | 07831 588 477 | — |
| photographer | Melissa Sadler Photography | 04088097675 | — |
Property Details
- Asking Price
- £90,000
- 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 | £9,963 | £92,700 | £6,728 | £3,353 | £6,053 | 19.5% |
| Yr 3 | £10,467 | £98,345 | £7,092 | £10,603 | £18,948 | 60.9% |
| Yr 5 | £10,997 | £104,335 | £7,473 | £18,606 | £32,940 | 105.9% |
| Yr 10 | £12,442 | £120,952 | £8,514 | £42,166 | £73,118 | 235.1% |
| Yr 15 | £14,077 | £140,217 | £9,691 | £71,332 | £121,549 | 390.8% |
| Yr 20 | £15,927 | £162,550 | £11,023 | £106,841 | £179,391 | 576.8% |
| Yr 25 | £18,020 | £188,440 | £12,530 | £149,526 | £247,966 | 797.3% |
| Yr 30 | £20,388 | £218,454 | £14,235 | £200,330 | £328,784 | 1057.2% |
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: 129 years.
📊 Investment Skill Analysis
Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £706 | 9.4% | 5.6% | £56 | -1.0% |
| Conservative | £772 | 10.3% | 6.7% | £194 | 8.3% |
| Base | £830 | 11.1% | 7.5% | £279 | 12.3% |
| Optimistic | £896 | 12.0% | 8.4% | £373 | 16.9% |
| Bull | £979 | 13.1% | 9.4% | £482 | 22.8% |
Detailed Analysis
💸 Yield & Returns
| Gross Yield | ●11.07% |
| Net Yield | ●7.47% |
| Net Annual Income | £6,726 |
| Deductions: void 8% (−£797) · mgmt 10% (−£996) · maint 10% (−£996) · fixed costs ins.+gas+EPC (−£445) | |
| Monthly IO Mortgage | £281 |
| Monthly Cashflow (IO) | ●£280 |
| Cash-on-Cash Return | ●10.77% |
| 5-Year IRR | ●12.3% |
● 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 | £1,674 |
| 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 | £706 | 9.4% | 5.6% | £56 | -1.0% |
| Conservative | £772 | 10.3% | 6.7% | £194 | 8.3% |
| Base | £830 | 11.1% | 7.5% | £279 | 12.3% |
| Optimistic | £896 | 12.0% | 8.4% | £373 | 16.9% |
| Bull | £979 | 13.1% | 9.4% | £482 | 22.8% |
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 →