Investment Details
Enter your deal numbers
Return on Capital Employed
∞
🚀 INFINITE RETURN
Annual Yield
5.5%
Equity Created
£40,000
Cash-on-Cash
∞
Cost Breakdown
Value Analysis
Refinance (75% LTV)
£165,000
Money Left In
£26,737
Recycled Capital
£53,263
Monthly Cash Flow
£212
Investment Summary
Deposit
£37,500
Bridging Finance
£112,500
Buying Costs Breakdown
£6,000
├ Stamp Duty
£4,500
├ Legal Fees
£1,000
└ Survey
£500
Holding Costs
£5,737
Refurbishment
£30,000
Total Cost (TCI)
£191,737
Deal Viability
Sufficient Savings
Your savings cover the required capital
Positive Cash Flow
Property generates monthly profit
Annual Cash Flow
£2,544
Mortgage Payment
£688/mo