10 Copperfield Crescent Cross Green

  • 3
    Beds
  • 1
    Baths
  • 0
    Cars

£64,995-£74,995 (GBP | AUD | EUR)

Positive Cash Flow £254.00
Instant Equity £12,000.00
Market Value £70,000.00 Monthly Rent £495.00
Purchase Price £58,000.00 Monthly Mortgage £241.00
Discount 17.1428571429% Monthly Profit £254.00

Capital Growth with a

Great Yield

Simon Mills

Mobile
0410341001

Email
smills@rhmv.com.au

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total
Annual Rent £5940£6,118£6,301£6,490£6,684£6,884£7,090£7,302£7,521£7,746  
Annual Mortgage Cost £2,892£2,892£2,892£2,892£2,892£2,892£2,892£2,892£2,892£2,892  
Annual Profit £3,048£3,226£3,409£3,598£3,792£3,992£4,198£4,410£4,629£4,854 £39,156
                       
Value Of Property £70,000£72,100£74,263£76,490£78,784£81,147£83,581£86,088£88,670£91,330  
Mortgage Balance £58,000£58,000£58,000£58,000£58,000£58,000£58,000£58,000£58,000£58,000  
Equity £12,000£14,100£16,263£18,490£20,784£23,147£25,581£28,088£30,670£33,330 £33,330
                       
Assumes a 3% annual growth rate of rental income and property value. Total Profit From 10 Years Ownership       £72,486