8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

1/9

21,250 Equity - 311 Cashflow 25% Discount

2 Bedroom Terraced HousePackaged Property Deals, Leaving you time for more important things.

209,618 Gross Profit

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

2/9

Accommodation: Harburn Drive, West Calder, EH55Hall, Lounge, Kitchen, 2 Bedroom, Bathroom, Good ConditionStructure of deal:

Investor price 63,750

Current rent 550 per monthMonthly payments 211

Investment required 2,995Legals includedRental profit 339 per month

Valuation 85,000

Financial details:Investment required is 2,995

Profit (gross) example - 209,618

Capital Growth - 127,686

Rental Profit (gross) for term - 81,932

Recommended & experienced solicitors used

Reservation 2,995

Financial Details

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

3/9

Executive Summary

The property can be let by our

letting partners, Professional

Letting if required

The executive summary above has presumed a Retail Price Index (RPI) of 3% (gross) and capital

growth at 7% over 12 years of ownership

Learn how to source your own at Property Sourcing 101

Link for the manual is below

http://www.eventbrite.com/event/2193567018

Purchase % Discount Initial Value - 2011 Montly Mortgage Monthly Rent PROFIT in 2023 Inc R

63,750 25% 85,000 211 550 127,686 209,

11 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 202

rease 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 7%

Future Value - Predicted

000 90,950 97,317 104,129 111,418 119,217 127,562 136,491 146,046 156,269 167,208 178,912 191,

Rental CashFlow - Annual

068 4,353 4,657 4,983 5,332 5,706 6,105 6,532 6,990 7,479 8,002 8,563 9,1

Rental CashFlow Cumulative

068 8,421 13,078 18,062 23,394 29,100 35,205 41,737 48,726 56,205 64,208 72,770 81,9

http://www.eventbrite.com/event/2193567018http://www.eventbrite.com/event/2193567018http://www.eventbrite.com/event/2193567018

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

4/9

Accommodation2 bed end terrace

GCH with back boiler

White UPVC double glazing

Slabbed gardens

Comprises

Hallway - rust pattern carpet may need replaced, stripe

wallpaper

Living room - green carpet, light pattern paper walls with green

stripe on fire wall, dining size

Kitchen - laminate floor, light units and tops, tile under units, tile

effect paper elsewhere.

Bedroom 1 - green carpet, needs new, with pattern paper walls,

double size, ample power points, storage off

Bedroom 2 - blue carpet, needs new, 1/2 blue walls, 1/2 yellow,

double size, shelved storage off

Bathroom - blue carpet, white suite, tile effect wallpaper with

full tile round bath, electric shower over

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

5/9

More Photos

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

6/9

Sales Comparable

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

7/9

Rental Comparable

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

8/9

Neighbourhood ProfileOften, many of the people who live in this sort of postcode will be white-collar singles or sharers

living in terraces. These are known as type 25 in the ACORN classification and 1.55% of the UK's

population live in this type.

Towns where neighbourhoods fitting this profile can be found include York, Canterbury, Swindon,

Norwich, Bristol, Reading and Cardiff.

This type is a mixture of young professionals and students in prosperous provincial towns and cities.

Households are a mix of singles, couples and flat and house sharers. Residents are mostly in their 20s

and early 30s. They are well qualified, usually to A-level and degree standard. The older individuals in

this type are often already in successful professional and managerial careers. Others are in lower

managerial roles, as well as clerical occupations. Some work in the education and healthcare sectors.

The term-time student population in this type is above average. Most of the housing is terraced with

some converted flats. Purpose built flats are rarer. Renting from a private landlord is higher than the

national average, but many are buying their properties on a mortgage. Most households are two or

three bedrooms. Car ownership is in line with the national average, with most households having

one, and some having two cars. Despite this, most residents use public transport, cycle or walk when

travelling to work. These individuals are slightly higher than average holders of savings and

investment products such as ISAs, unit trusts and stocks and shares. They are also likely to use theInternet for savings accounts and to source credit cards. Their preferred newspapers are The

Guardian, Independent and Observer. They are likely to have cable TV and are keen on exercise and

sport as well as theatre, music and the arts.

8/3/2019 311 Cashflow - 21,250 Equity - 25% Discount, EH55

9/9

Property Training Wealth Creation

2 Bedroom Terraced HousePackaged Property Deals, Leaving you time for more important things.

21,250 Equity - 311 Cashflow 25% Discount

Profit Warning - 209,618(gross)