top of page
Rent-to- SA Deal - 2 Bed House in Harringay (N22)
House
Overview
This is a decent rent-to-SA/SL deal with a moderate ROI.
The property is located in a residential area with some local amenities and transport links.
The property is unfurnished, which means you need to invest more in furnishing it to a high standard.
Property Details | Value |
Location | Harringay (N22) |
Type | 2 Bedroom |
Furnishing | Unfurnished |
Rent | £2,500 per month |
Nightly Rate | £100 |
Initial Investment | Â |
Deposit | £2,500 |
Furnishings | £7,000 |
Finders Fee | £2,500 |
Rent in Advance | £2,500 |
Total | £14,500 |
Monthly Cash Flow | Â |
Occupancy Rate | 75% |
Gross Income | £2,250 (100 x 0.75 x 30) |
Expenses | £1,950 (2500 + 150) |
Rent | £2,500 |
Bills | £150 |
Management Fee | 15% of gross income (£338) |
Net Profit | £300 |
ROI | 24.83% (3,600 / 14,500 x 100) Â |
bottom of page