Bartlett House, Kennington Road
Property name: Bartlett House
Address: Kennington Road, Oxford, OX1
Property type: Flats
Property age: 2019
Market type: Young professionals
Description: Modern block of 7x, 2 Bed apartments with onsite parking.
|Legal & Professional Fees||£20,000|
|Less Mortgage Finance||-£1,521,750|
|Debt & Equity Bonds *||£260,000|
|Gross Rental Income||£108,257|
|Gross Rental Yields||5.3%|
|Debt Bond Interest||-£15,600|
|Management & Maintenance||-£22,026|
|CrowdLords Admin Fee||£5,200|
|Net Income Before Tax||£8,688|
|Net Income After Tax||£7,037|
|Cumulative Capital Gain||£316,816|
|Net Gains Before Tax||-£287,594|
|Net Gains After Tax||£232,957|
|Share of Net Profits Paid**||40%|
|Profit Distribution to Crowd Shares||£93,181|
|Cumulative Capital Returns||35.8% = 7.2% p.a.|
|Investment Period||60 Months|
|Target Total Income Return||30%|
|Projected Total Capital Return||36%|
The blocks shown in the "Risk Analysis" chart illustrate the CrowdLords Risk Rating. It shows where the investment lies on our internal Risk Return Profile. It is our opinion only and should not be taken as a recommendation.
We rate Risk across 5 parameters and grade them as being A, B, C, D or E. A being lower Risk according to our criteria.
We have given this project a score of A, which we believe reflects lower returns balanced against generally lower risk.
You should judge the risk for yourself using the information provided and your own investigations.
Investment Period – the less the return is impacted by changes in Market prices, the lower the riskWe combine these into a weighted rating between A and E and show how the Risk / Return compares with what we would expect.
Location & Market – the better the location, which can impact the market positively, the lower the risk
Micro Location – the better the surrounding area, the lower the risk
Level of Development – the less work required, the lower the risk
Landlord Track Record – the greater the experience of the Landlord, the lower the risk.