28a-d Gateacre Brow

Investment Overview:

Purchase Price: £235,000
Development Cost: £160,000

Total Development Cost: £395,000

Re-Financed at 75% LTV based on £740,000 Valuation

Investor Return: 7% p.a over 24 months £55,300

84 Grant Avenue

Investment Overview:

Purchase Price: £124,000
Development Cost: £32,000

Total Development Cost: £156,000

Sale Price: £195,000

Investor Return - 8% over 18 months £18,720

1 Eaglehurst Road

Investment Overview:

Purchase Price: £165,000
Development Cost: £52,000

Total Development Cost: £217,000

Sale Price: £299,000

Investor Return - 8% p.a over 18 months = £26,040