KEY FACTS

CHATSWORTH - WILLESDEN

Freehold residential Value- Add. Gross Internal Area 3163Sq ft. Consists of 4 Flats of 1,2 & 3 Bedroom layouts.

Purchase date / Holding Period / Exit strategy

March 2023. Exit after 5 years. The property will be sold as a freehold fully rented, decorated and part-furnished.

Total Acquisition Cost / Leverage

£2.3m with 100% Equity. Total Costs include acquisition & renovation costs, taxes and fees and furniture

Gross Development Value / Target return / Annual Rental Income/ IRR / Net EM

£2.65m / Profit on Cost: 15% / Net rental yield of 4.2% / IRR:15% / Net EM:1.2795

Investor-level IRR post running costs and taxes over the period of 5 years. EM: Equity Multiplier