Severn St, Birmingham
Funded
Total Fund
*Target start date is 31st August 2018.
** Projected return to be paid as a capital gain if circumstances make it possible to do so
*** The Minimum Preferred Return is the return payable to Crowd Investors before the Developer takes any profit themselves.
Property name: Severn
Address: Birmingham
Property type: Flat - Purpose built
Property age: 2000+
Market type: Young professionals
Purchase Price | £700,000 |
Stamp Duty | £35,000 |
Legal & Professional Fees | £456,206 |
Development Costs | £4,552,067 |
Contingency Allowance | £120,774 |
CrowdLords Fees | £24,850 |
Total Investment | £5,888,897 |
Less Finance & Deposits | -£4,970,840 |
Remaining Funds Required * | £918,057 |
Ordinary A Shares - Developer Equity | £669,544 |
Ordinary B Shares - Crowd Equity | £200,000 |
Ordinary C Shares - Crowd Equity | £48,513 |
Value Creation | £1,486,798 |
Finance Costs | £371,822 |
Sales Cost | £46,196 |
CL Growth Fees | £11,685 |
Corporation Tax | £200,848 |
Developer's Share | £750,758 |
Capital Return to Investors | £105,490 |
Investment Period | 24 Months |
Projected Total Return | 42.4% |
Projected Annualised Return | 21.22% |
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.