160 Manor Road
Funded
Total Fund
Property name: 160 Manor Rd
Address: Chigwell
Property type: Flat - Purpose built
Property age: 2000+
Market type: Young professionals
Purchase Price | £1,764,000 |
Stamp Duty | £178,350 |
Legal & Professional Fees | £195,787 |
Development Costs | £1,704,766 |
Contingency Allowance | £167,778 |
CrowdLords Fees | £27,800 |
Total Investment | £4,038,481 |
Less Finance & Deposits | -£3,125,474 |
Remaining Funds Required * | £913,007 |
Developer Equity | £635,007 |
Redeemable A Shares - Crowd Equity | £278,000 |
Value Creation | £906,519 |
Finance Costs | £317,464 |
Sales Cost | £75,313 |
CL Growth Fees | £7,821 |
Corporation Tax | £96,125 |
Developer's Share | £326,396 |
Capital Return to Investors | £83,400 |
Investment Period | 18 Months |
Projected Total Return | 30.0% |
Projected Annualised Return | 20.0% |
We include a CrowdLords Risk Rating to illustrate where the investment lies on our Risk Return Profile. Where risks are higher it is usual to expect a higher return and this is designed to aid quick comparisons only. It is our opinion only and should not be taken as a recommendation. You should judge the Risk for yourself using the information provided and your own investigations to form your own opinion.
We rate Risk across 5 parameters and grade them as being A, B, C, D or E. A being lower Risk. The five areas we grade are:
Have a question? If the info above doesn't help, you can ask the pitch creator directly.