.tt-back-home { position: fixed; top: 6px; left: 6px; z-index: 99999; background: rgba(15,23,42,0.85); backdrop-filter: blur(8px); color: #64748b; text-decoration: none; font-size: 11px; font-family: system-ui, -apple-system, sans-serif; padding: 4px 10px; border-radius: 6px; border: 1px solid rgba(51,65,85,0.6); transition: all 0.15s ease; letter-spacing: 0.2px; } .tt-back-home:hover { color: #e2e8f0; border-color: #3b82f6; background: rgba(30,41,59,0.9); }

📋 Deal Analysis

Complete UK property investment breakdown — ROI, ROCE, cash flow, yield

Property Details

Purchase Price (£) Refurb Cost (£) Post-Refurb Value (£) Deposit (£) Purchase Costs (£) — SDLT, legal, survey

Income & Costs

Monthly Rent (£) Mortgage Rate (%) Management Fee (%) Annual Other Costs (£) — insurance, service charge, maintenance Void Weeks / Year

7.2

Deal Score

9.7%

ROCE

5.7%

Gross Yield

£305

Monthly CF

Full Breakdown

Total Cost (price + refurb + purchase costs)£207,500

Total Cash Invested (deposit + purchase costs + refurb)£57,500

Mortgage Amount£150,000

LTV75.0%

Gross Annual Rent£49,400

Effective Rent (after voids)£47,500

Gross Yield5.70%

Net Yield4.76%

Annual Costs (mortgage + mgmt + other)£11,500

Net Annual Income£3,656

Monthly Cash Flow£305

ROCE (Return on Cash Invested)9.72%

Cash-on-Cash Return6.36%