USD
XCD
ARS
BSD
BRL
CAD
CLP
COP
CRC
EUR
DOP
EGP
HUF
INR
IDR
JPY
MUR
MXN
OMR
PAB
QAR
SAR
RSD
SCR
THB
TRY
AED
GBP
UYU
USD
VND
RUB
BGN
NZD
ZAR
AZN
AUD
BMD
ILS
KZT
KGS
RON
UZS
CZK
CHF
Global Properties

Дом с 4 спальнями в Бернли, Великобритания № 163

$ 67 215
4 Комнат
4 Спален
3 Ванных
Бернли, Великобритания
Параметры
Комнат
4
Спален
4
Ванных
3
ID
163
Тип
Дом
Описание объекта
* Rare Opportunity Low Cash Input - 4 Bed HMO *

Please see below for full financial breakdown

An exciting Design and Build project in Burnley that will enable a 4-bedroom, 3-bathroom unit with communal kitchen

TOTAL PROJECT COSTS REQUIRED FROM CLIENT INCLUDING REFURBISHMENT, FURNITURE, FLOORING AND TENANT MARKETING £116,011.00

* 4 Bed HMO RETURNS, NET OF ALL COSTS AND FINANCE PAYMENTS ON BUSINESS IN EXCESS OF 40% !! *

PLEASE CALL OR EMAIL US FOR FURTHER INFORMATION AND OPTIONS WITH REGARDS TO THE FULL FINANCIAL BREAKDOWNS

Tel 0161 870 0010

THE PROPERTY

A sought-after area with easy access to the University, large employers, local amenities, and the town centre. Just off the M65, a short walk from the nearest train station and less than 20 minutes' walk to the main UCLan Victoria Mill Campus.

Will be fully converted on completion of purchase into a 4 bed 3 bath fully compliant HMO property with tenants placed in all rooms for you.

Located in fantastic proximity to Burnley General Hospital, one of the largest teaching hospitals in the North West. This provides further professional and student demand due to the extensive medical and nursing courses offered at the University.

Initial net return on cash invested in excess of 30%

INVESTMENT AND PROFIT BASED ON HMO DESIGN BUSINESS MODEL

Initial purchase price Bricks and Mortar only £50,000.00

Re-mortgage Bricks and Mortar after works value conservative estimate £90,000.00

Total spend including property purchase all build costs furniture, flooring, fixtures, all fees and taxes £116,011.00

Total cash required £80,423.50

Real cost of business is the total spend minus the after works valuation, which in this case is £26,011.00

Therefore the overall cost of the business is £26,011.00

The rental income net if all overheads and mortgage payments equals £12,946.30

Therefore the business produces a return of investment of 49.77%

Plus a further property value increase of 20% approx after the first years rental


Thereafter the bricks and mortar valuation will follow the areas normal market trends say 5% PA

5 year comparison

Property value bricks and mortar £131,274.68

Annual net rent over 5 years £64,731.50

Total £196,006.18 return in cash and asset.

Any future sale would include a premium for the ongoing business say 3 years net profit.

Should you sell the property at this 5 year mark, the suggested sale price would be £170,000.00 which would give £118,720.50 total profit on your investment.

Business Returns in excess of 40%

CHOOSE BURNLEY : GREAT VALUE FOR MONEY : EXCELLENT POTENTIAL GROWTH RATE: FANTASTIC RETURNS

Within the Burnley area we have two lucrative rental sources, firstly all our properties are built to the highly regulated specification set down by UCLan university campus. Secondly, we are contracted to provide blue collar professional HMO units to the Boohoo Group. All our sourced houses are located within agreed postcodes for both these two institutions. This year we are contracted to supply 60, 4 bedroom units to Boohoo because of the highly published workforce expansion taking in Debenhams, Dorothy Perkins, Burtons and Wallis.

UCLan (The University of Central Lancashire) has over 30,000 students, which has led to the construction of a campus in Burnley. This has created an exciting proposition for ourselves and our investors alike. The UCLAN campus does not currently have sufficient accommodation onsite, and this makes for a fantastic chance to take full advantage of early investment without any risk. Currently we have 100 plus, professional rooms which are completely over subscribed.

With years of experience and a solid track record in student accommodation we are able to recognise that there is currently a very limited number of bespoke, fully licenced, and regulated student properties available. This creates a fantastic niche opportunity and excellent opportunities for high yields.

Our success rate in Salford includes over 500 rooms fully occupied. In Burnley, the pro-rata demand for student and professional lettings is even greater due to the complete lack of units available.

There is large ongoing investment in this campus by UCLan with student numbers expected to rise year on year (4,000 by 2025) this will lead to a large shortfall of student accommodation especially houses designed for student needs and built to our proven highest standards.

As most of our Burnley properties are town centre located, they will not only have an increase in value due to the transformation from single dwelling to a commercial HMO, they will also actually generically gain in value as all town centre units do over any given period

The University are only able to supply a nominal amount of student accommodation and will therefore rely heavily on the private sector to meet the shortfall. As we are currently the only major company offering this level of high-quality modern student accommodation, we will be able to create early profits for our clients.

The Student intake will have a real and urgent need for quality rooms throughout the coming years and we are therefore looking to provide a further 200 student rooms alone in this area which will have an increased allocation year on year.

THE FINISHED PRODUCT

Will be refurbished to the highest standard and contain all the necessities for student life within the furniture pack plus WIFI, bike storage etc.
All rooms will be rented at £80 - £90 (ensuite) per person per week
Will be supplied, fully regulated and compliant with the local council and passed for university accommodation approval on completion of the building work with all necessary approvals
Will be completed including University required extras such as full fire safety accreditation. This comprises of interlinked smoke alarms in all rooms, emergency lighting systems, appropriate fire panels and heat sensors.

Do not hesitate in contacting us on 0161 230 3367 if you require any further information on the above deal.
Особенности
Особенности
  • Wi Fi интернет
  • Сейф
  • Духовой шкаф
  • Покрытие пола есть
  • С отделкой
  • Доступна ипотека
Статистика Бернли
[:nprice_100:]
Цена за м²
N/A
Индекс уровня жизни
N/A
Индекс стоимости жизни
Параметры
[:second_city:]
Burnley
Разница
Стоимость аренды в месяц
1 комнатная квартира
$ 763
2 комнатная квартира
$ 628
Стоимость покупки квартиры за м²
В центре города
[:nprice_100:]
За пределами центра города
[:nprice_101:]
Уровень преступности
47
Индекс стоимости проживания и аренды
N/A
Покупательная способность
N/A
Стоимость недвижимости к уровню дохода
N/A
Уровень безопасности
53
Индекс выхлопа CO₂
N/A
Индекс неэффективности трафика
N/A
Индекс аренды
20
Уровень здравоохранения
83
Уровень цен на продукты
55
Уровень загрязнения
55
Среднее время поездки
N/A
Уровень цен в ресторане
70
Комфортность климата
85
Индекс стоимости проживания
N/A
Индекс качества жизни
N/A
Уровень трафика
N/A
Рестораны
Обед в недорогом ресторане
$ 20.25
Обед на двоих в ресторане среднего уровня
$ 87.76
McMeal в McDonalds (или сопоставимый комбо-обед)
$ 8.10
Местное пиво (разливное 0,5 л)
$ 4.05
Импортное пиво (бутылка 0,33 л)
$ 6.08
Coca Cola/Pepsi (бутылка 0,33 л)
$ 2.27
Вода (бутылка 0,33 л)
$ 1.70
Капучино
$ 4.77
Магазины
Молоко (1 л)
$ 1.67
Свежий белый хлеб (500 г)
$ 1.61
Яйца (12 шт)
$ 3.61
Местный сыр (1 кг)
$ 8.10
Вода (бутылка 1,5 л)
$ 1.16
Бутылка вина (среднего уровня)
$ 10.80
Местное пиво (бутылка 0,5 л)
$ 3.28
Импортное пиво (бутылка 0,33 л)
$ 3.19
Пачка сигарет (Marlboro)
$ 19.58
Яблоки (1 кг)
$ 2.36
Куриное филе (1 кг)
$ 8.10
Апельсины (1 кг)
$ 1.69
Картофель (1 кг)
$ 1.80
Салат-латук (1 головка)
$ 1.17
Белый рис (1 кг)
$ 1.62
Помидоры (1 кг)
$ 2.70
Бананы (1 кг)
$ 1.35
Лук (1 кг)
$ 1.62
Говядина (1 кг)
$ 13.50
Транспорт
Одноразовый билет (местный транспорт)
$ 2.70
Бензин (1 л)
$ 1.88
Volkswagen Golf 1.4 л (или сопоставимый новый автомобиль)
$ 38 601
Вызов такси
$ 4.73
Поездка в такси (1 км)
$ 2.70
Такси, 1 час ожидания
$ 22.68
Toyota Corolla 1.6 л (или сопоставимый новый автомобиль)
$ 41 216
Услуги
Основные услуги (электричество, отопление, кондиционирование, вода, мусор) для квартиры 85 м2
$ 270
Интернет (не менее 60 Мбит/с, без ограничений трафика, кабель или ADSL)
$ 43.46
Мобильный тариф с звонками и интернетом от 10 ГБ в месяц
$ 18.90
Зарплата и финансы
Средняя месячная зарплата (после уплаты налогов)
$ 3 240
Ставка по ипотеке (%), годовых, на 20 лет
5%
Спорт и досуг
Аренда теннисного корта (1 час на выходных)
$ 16.88
Билет в кино
$ 7.76
Одежда и обувь
Пара джинсов (Levis 501 или сопоставимые)
$ 85.06
Летнее платье в сетевом магазине (Zara, H&M, ...)
$ 45.49
Пара кроссовок (среднего уровня)
$ 110
Пара мужской кожаной обуви
$ 128
Уход за детьми
Дошкольное учреждение (или детский сад), частное, полные день, за 1 ребенка в месяц
$ 1 869
Международная начальная школа, за 1 ребенка в год
$ 16 574
Связаться с компанией
Связаться с компанией

Похожие проекты