KEY FACTS

HARTFIELD ROAD - WIMBELDON

Freehold residential Value- Add. Gross Internal Area 2228Sq ft. Consists of Flats of 1 & 3 Bedroom layouts.

Purchase date / Holding Period / Exit strategy

October 2022. Exit after 5 years. The property will be sold as a freehold fully rented, decorated and part-furnished.

Total Acquisition Cost / Leverage

£1.6m 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

£1.88m / Profit on Cost: 17% / Net rental yield of 4.5% / IRR:17.1% / Net EM:1.31

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