Example Properties

Property Address
Purchase Date
08/2018
40 Well Walk, London, NW3 1BX
Purchase Value
£3,440,000
Percentage Purchased
5%
% Purchase Amount
£172,000
Term
6 Years
Annual %
0.5% pa
End of Term
8%
End of Term Value
£4,750,000
Exit Options
Rent Amount
£1742 pm (£20,900pa)
Rebuy Value
£380,000
Term Extension %
0.8% pa
Extension Term
< 10 Years
L2V
58/42
2024
% Equity 8%
2023
% Equity 7.5%
2022
% Equity 7%
2021
% Equity 6.5%
2020
% Equity 6%
2019
% Equity 5.5%
% Purchase
Buy Back - £380,000
Rent - £1742 pm
Extension Rate - 0.8% pa
2018
5% - £172,000

Property Address
Purchase Date
04/2021
149 Gladstone Road, London, SW19 1QA
Purchase Value
£555,000
Percentage Purchased
10%
Percentage Purchase Amount
£55,000
Term
3 Years
Annual %
1% pa
End of Term
13%
End of Term Value
£605,000
Exit Options
Rent Amount
£328 pm (£3933pa)
Rebuy Value
£71,500
L2V
55/45
Extension Term
< 10 Years
Term Extension %
1.3% pa
2024
% Equity 13%
% Purchase
Buy Back - £71,500
Rent - £328 pm
Extension Rate - 1.3% pa
2023
% Equity 12%
2022
% Equity 11%
2021
10% - £55,000

Property Address
Purchase Date
2020
81 Hawkesworth Drive, Bagshot, GU19 5QY
Purchase Value
£160,000
Percentage Purchased
20%
Percentage Purchase Amount
£32,000
Term
3 Years
Annual %
2% pa
End of Term
26%
End of Term Value
£180,000
Exit Options
Rent Amount
£215pm (£2574pa)
Rebuy Value
£46,800
Term Extension %
2.6% pa
Extension Term
< 10 Years
L2V
0
2024
% Equity 26%
% Purchase
Buy Back - 46,800
Rent - £215 pm
Extension Rate - 2.6% pa
2023
% Equity 24%
2022
% Equity 22%
2021
20% - £32,000

Property Address
Purchase Date
2021
9 Brean Avenue, Birmingham, B26 1JS
Purchase Value
£220,000
Percentage Purchased
15%
Percentage Purchase Amount
£33,000
Term
3 Years
Annual %
1.5% pa
End of Term
19.5%
End of Term Value
£264,750
Exit Options
Rent Amount
£237 pm (£2574pa)
Rebuy Value
£51,626
Term Extension %
1.95% pa
Extension Term
< 10 Years
L2V
42/58
Property Details
2024
% Equity 19.5%
% Purchase
Buy Back - £51,626
Rent - £237 pm
Extension Rate - 1.95% pa
2023
% Equity 18%
2022
% Equity 16.5%
2021
15% - £87,700

Property Address
Purchase Date
2018
Apartment 0.4, Abernethy House, 47 Bartholomew Close, London, EC1A 7BD
Purchase Value
£1,450,000
Percentage Purchased
6%
Percentage Purchase Amount
£87,700
Term
4 Years
Annual %
0.6% pa
End of Term
8.4%
End of Term Value
£1,337,500
Exit Options
Rent Amount
£515pm (£6180pa)
Rebuy Value
£112,308
Term Extension %
0.84% pa
Extension Term
< 5 Years
L2V
76/24
Property Details
Buy Back - £112,308
Rent - £515 pm
Extension Rate - 0.84% pa
2020
% Equity 7.2%
% Purchase
2018
6% - £877000
2019
% Equity 6.6%
2021
% Equity 7.8%
2022
% Equity 8.4%
Examples are for illustration purposes only.

