Marginal
Total Project Cost
Purchase Price£150,000
Purchase Costs£2,500
Refurbishment£30,000
Contingency (10%)£3,000
Finance Costs£21,960
Total Project Cost£207,460
Capital Recycled
Refinance Amount£165,000
Capital Recycled79.5%
Amount Left in Deal£42,460
Equity Deployed£42,460
Post-Refinance Mortgage
Monthly Payment£756
Annual Payment£9,075
Rental Returns
Gross Yield (on GDV)4.9%
Net Yield4.1%
Monthly Cashflow-£6
Annual Profit-£75
ROI (on Equity)-0.2%
Break-even Rent£906/mo
Minimum rent to cover tenancy costs + mortgage
Stress Test
ICR119.0% / 125.0%
Stress test: FailFAIL
Min rent to pass: £945/mo
Equity Growth Tracker