Our Property Portfolio
Starting with my latest BRRR project, here is a snapshot of my growing property portfolio, currently valued at approximately £1 million. Below, I’ve shared a simple and easy-to-understand overview of each property, highlighting the key numbers and investment performance.
01
Manchester - 3 Bed Terraced
-
Purchase Price: £125,000
-
Refurbishment Cost: £60,000
-
Purchase Costs : £10,000
-
Current Rental Income: £1200 PCM
-
Gross Yield: 8.5% / Net Yield: 4%
-
Strategy: Buy Refurb Refinance Rent (BRRR)
02
Manchester - 2 Bed Terrace
-
Purchase Price: £143,000
-
Refurbishment Cost: £10,000
-
Purchase Costs : £10,000
-
Current Rental Income: £1050 PCM
-
Gross Yield: 8.8% / Net Yield: 4.5%
-
Strategy: Buy to Let (BTL)
03
Oldham - 2 Bed Terraced
-
Purchase Price: £110,000
-
Refurbishment Cost: £10,000
-
Purchase Costs : £10,000
-
Current Rental Income: £900 PCM
-
Gross Yield: 9.8% / Net Yield: 5.2%
-
Strategy: Buy to Let (BTL)
04
Manchester - 3 Bed Terraced
-
Purchase Price: £160,000
-
Refurbishment Cost: £15,000
-
Purchase Costs : £10,000
-
Current Rental Income: £1050 PCM
-
Gross Yield: 7.8% / Net Yield: 5%
-
Strategy: Buy to Let (BTL)
05
Oldham - 2 Bed Terraced
-
Purchase Price: £85,000
-
Maintenance Cost (over 10 years): £15,000
-
Purchase Costs : £10,000
-
Refinance LTV (75%) : 100K
-
Equity Released (Over 7 years): 40K
-
Current Rental Income: £950 PCM
-
Gross Yield: 8.7% / Net Yield: 5%
-
Strategy: BTL Long Term Hold
06
Manchester - 3 Bed Semi-detached
-
Purchase Price: £175,000
-
Refurbishment Cost: £10,000
-
Purchase Costs : £15,000
-
Current Rental Income: £1300 PCM
-
Gross Yield: 8.9% / Net Yield: 4%
-
Strategy: Buy to Let (BTL)
07
Oldham - 3 Bed Detached
-
Purchase Price: £180,000
-
Purchase Costs : £10,000
-
Current Rental Income: £1400 PCM
-
Gross Yield: 9.3% / Net Yield: 5%
-
Strategy: Buy to Let (BTL)
08
Manchester - 3 Bed Semi-detached
-
Purchase Price: £124,000
-
Maintenance Costs (over 5 years): £15,000
-
Purchase Costs : £10,000
-
Current Rental Income: £1150 PCM
-
Gross Yield: 11.2% / Net Yield: 5%
-
Strategy: Buy to Let (BTL) Long term hold
