Purchased March 2018

4 Blythswood Road,
Renfrewshire,
Glasgow, UK

Initial Purchase

Initial Purchase

£ 42k

Done up Value

Done up Value

£ 75k

Annual gross rent

Annual gross rent

£ 5,700

ROI

ROI

About this opportunity

This was a deceased estate deal. We purchased this one bed flat, and converted a existing second living room into a second bedroom, and replaced the whole interior.

As part of the living arrangements, we moved the bathroom the the Kitchen, and moved the kitchen to an open plan living room.

This unit was then revalued to a great value, and we were able to get all our money out of this deal, meaning infinite returns.

Our initial tenant was a long term tenant.

Image gallery

Before

After

Financials

Equity

Purchase Price £42,000
Build / Renovation £11,500
All other costs £1,920
Total Initial Costs: £55,240
Market Value £75,000                         

Monthly Income

Rent £5,700
Operational Expense (@10%) £570
Management Fee (@12%) £684
Mortgage (@7%) £3,937.50                      
Cash Flow £508.50