Investors paid 38.15p per share in the New Listing for this property, and it became available on the Resale market October 17th 2016.
These 5 new flats in Sandy House are located in Rugby, a popular area with commuters seeking more space. Being just 350m from Rugby Railway Station, tenants will benefit from direct trains to Birmingham and London, which supports a strong yield. Rugby itself sits between the employment hubs of Birmingham, Coventry and Northampton, so should also benefit from good capital growth. These flats are geared to enhance investor returns. View a short video from our Director of Property on why this is a great investment.
- The investment comprises 5 out of 18 flats in this new-build block and is geared at 50% loan-to-value (LTV) of the purchase price. Gearing gives enhanced exposure to property price movements, and the potential for amplified returns; though investors must note amplified negative returns if prices fall.
- By purchasing these flats at their Investment value as opposed to their Vacant Possession Value, investors will benefit from a higher net dividend yield than they would achieve by purchasing individual flats.
- The property is located 350m from Rugby Railway Station, which offers 36 minute and 50 minute direct journeys to Birmingham New Street Station and London Euston respectively. The area should continue to be attractive to professionals who are willing to commute to have more living space.
The mortgage is provided by a major high street bank with a five-year fixed interest rate of 3.25%. After this five-year period, the interest rate will switch to a variable rate based on the bank's base rate. At that point, we will assess the situation and either continue with the variable rate or fix the interest rate for an additional period if necessary. For prudence, we have not included any growth in rental values in our forecasts. Please refer to our blog post on geared property for further details.
The investment comprises 5 two-bedroom flats within a 18 flat residential block. By purchasing these flats at a bulk discount investors will benefit from a higher dividend yield than they would achieve by purchasing individual units.
The flats were acquired brand new and vacant. We have set aside a contingency of £1,140 per flat for any minor issues that are identified after purchase. There is also a total provision of £1,800 for furnishings.
We have adopted an annual rent forecast of £46,500. The number of vacant flats may vary month to month. For prudence we have factored into our forecasts an annual void rate of 3.8%.
At the forecasted level of rent, Gross Rental Yield would be 6.05% and the forecast Dividend Yield 4.28% (fully accounting for and after mortgage interest payments, purchase costs, furnishings, forecast maintenance, annual voids, corporate taxation and all fees). From April 2016 UK taxpayers are entitled to a £5,000 annual dividend allowance. See our FAQs here for more information.
This transaction was approved by our RICS qualified Director of Property.
The investment comprises 5 two-bedroom flats on the ground, first and second floors. All the flats contain a living room, kitchen and bathroom. We present here floorplans for 2 of the flats as examples.
There is off street parking available for tenants.
- Share Valuation
- House Price Index
- Rental Income Breakdown
- Latest Valuation
- Latest Share Valuation
- Latest Property Value
- Amortised Purchase Costs
- - £331,000
- Latest Valuation
Note: The estimates provided do not constitute valuation advice; it remains your responsibility to determine valuation.
The HPI is an official statistic that captures changes in the value of residential properties across England and Wales. It is published by the Land Registry, which is a UK government organisation.
Note: Past performance is not a reliable indicator of future results.
Residential property investment is a total returns product. This information is the income component only. Increasing capital values have historically driven most of the return.
- Gross Rent per year (E)
- Service Charges
- - £6,318
- Gross Rental Revenue
- = £40,182
- Gross Rental Yield
- - £23,462
- Annual Interest Payment
- Letting and Management
- Property Insurance
- Allowance for possible voids
- Maintenance Allowance
- Corporation Tax
- Dividends per year
- = £16,720
- Dividend Yield
Note: UK taxpayers are currently entitled to a £5,000 annual dividend allowance. This means that the total income related tax you pay is no greater than if you were to own the property directly. Gross rent and dividends may be lower than estimated. Tax treatment depends on individual circumstances and may be subject to change in future. See FAQs for more information on taxation. The Dividend Yield assumes an investment at the Latest Valuation.
5 flats in Sandy House, Warwickshire, CV21 2NS,