56 Hall Gate Doncaster

  • 3
    Beds
  • 1
    Baths
  • 0
    Cars

£99,000 (GBP | AUD | EUR)

Positive Cash Flow £237.50
Instant Equity £46,000.00
Market Value £145,000.00 Monthly Rent £650.00
Purchase Price £99,000.00 Monthly Mortgage £412.50
Discount 31.724137931% Monthly Profit £237.50

Instant Equity

Positive Cash Flow

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 £7800£8,034£8,275£8,523£8,778£9,041£9,312£9,591£9,878£10,174  
Annual Mortgage Cost £4,950£4,950£4,950£4,950£4,950£4,950£4,950£4,950£4,950£4,950  
Annual Profit £2,850£3,084£3,325£3,573£3,828£4,091£4,362£4,641£4,928£5,224 £39,906
                       
Value Of Property £145,000£149,350£153,830£158,444£163,197£168,092£173,134£178,328£183,677£189,187  
Mortgage Balance £99,000£99,000£99,000£99,000£99,000£99,000£99,000£99,000£99,000£99,000  
Equity £46,000£50,350£54,830£59,444£64,197£69,092£74,134£79,328£84,677£90,187 £90,187
                       
Assumes a 3% annual growth rate of rental income and property value. Total Profit From 10 Years Ownership       £130,093