10 Bed HMO, Swindon, SN1 5JE £740,000

Milton Road, Swindon, Wiltshire, SN1 5JE - 266 views - a year ago
HMO
ROI: 11%
~310 m²
Property image
Property image
Property image
Property image
Property image
+25 photos

ValuationUndervalued

Sold Prices£148.5K - £632.5K
Sold Prices/m²£1.4K/m² - £5.2K/m²

 

 

Square Metres

~310 m²
Price/m²£2.4K/m²

Value Estimate

£847,863
BMV18%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£185,000

Stamp Duty & Legal Fees

£46,300

Total Cash In

£231,300

 

 

Cash Out

 

Room Rate

£683

Gross Rent

£6,830

Running Costs/mo

£4,916

Cashflow/mo

£1,914

Cashflow/yr

£22,964

ROI

10%

Gross Yield

11%

Local Sold Prices

50 sold prices from £148.5K to £632.5K, average is £354K. £1.4K/m² to £5.2K/m², average is £2.8K/m².

Price
Date
Distance
Address
Beds
 
£232K03/250.12 mi89, Faringdon Road, Swindon SN1 5DH4
£350K05/230.33 mi91, Kent Road, Swindon SN1 3NP4
£310K06/210.39 mi46, Ashford Road, Swindon SN1 3NS4
£266.5K06/210.45 mi12, Kingshill Road, Swindon SN1 4LJ4
£390K07/230.51 mi80, Bowood Road, Swindon SN1 4LR4
£400K01/230.52 mi88, Bowood Road, Swindon SN1 4LR4
£320K04/230.53 mi77, St Austell Way, Swindon SN2 2DG4
£520K03/250.57 mi4, The Mall, Old Town, Swindon SN1 4JG4
£342K01/250.58 mi7, The Marlestones, Old Town, Swindon SN1 4NA4
£342K01/250.58 mi7, The Marlestones, Old Town, Swindon SN1 4NA4
£342K01/250.58 mi7, The Marlestones, Old Town, Swindon SN1 4NA4
£345K06/210.6 mi54, Eastcott Road, Swindon SN1 3LS4
£209K04/250.64 mi33, Morris Street, Rodbourne, Swindon SN2 2HU4
£475K10/220.65 mi16, The Mall, Swindon SN1 4JG4
£148.5K04/230.67 mi83, Manchester Road, Swindon SN1 2AJ4
£215K05/250.67 mi8, Summers Street, Rodbourne, Swindon SN2 2HA4
£405K12/220.67 mi24, Dunsford Close, Swindon SN1 4PN4
£370K04/230.67 mi29, Dunsford Close, Swindon SN1 4PN4
£297.5K08/210.68 mi109, Dunsford Close, Swindon SN1 4PW4
£387.5K02/250.69 mi37, Dunsford Close, Kingshill, Swindon SN1 4PN4
£387.5K02/250.69 mi37, Dunsford Close, Kingshill, Swindon SN1 4PN4
£353K03/250.69 mi22, Celsus Grove, Old Town, Swindon SN1 4GT4
£310K08/230.73 mi102, Celsus Grove, Swindon SN1 4GS4
£550K09/210.74 mi5, Juno Way, Swindon SN5 8ZD4
£300K03/250.74 mi20, Fosse Close, Rodbourne, Swindon SN2 2BP4
£395K11/210.75 mi1, Dartmoor Close, Swindon SN5 8ZR4
£495K02/230.75 mi157, Okus Road, Swindon SN1 4JY4
£393K03/250.76 mi12, Dartmoor Close, Rushey Platt, Swindon SN5 8ZR4
£507.5K03/250.77 mi6, Bankside, Old Town, Swindon SN1 4JZ4
£338K05/210.77 mi4, Bankside, Swindon SN1 4JZ4
£315K03/250.78 mi68, Celsus Grove, Old Town, Swindon SN1 4GT4
£385K04/230.78 mi63, Avenue Road, Swindon SN1 4DA4
£416.5K10/240.79 mi18, Sarsen Close, Swindon SN1 4LA4
£280K02/230.8 mi135, Morris Street, Swindon SN2 2HS4
£190.5K09/210.8 mi78, Hughes Street, Swindon SN2 2HG4
£355K06/210.8 mi41, Upham Road, Swindon SN3 1DJ4
£632.5K11/220.82 mi28, Tithe Barn Crescent, Swindon SN1 4JX4
£450K06/240.82 mi6, Sarsen Close, Swindon SN1 4LA4
£345K02/250.82 mi32, Seacole Crescent, Swindon SN1 4GN4
£275K02/250.83 mi2, Poulton Street, Swindon SN2 1BH4
£527K02/230.84 mi33, Devizes Road, Swindon SN1 4BG4
£345K02/250.84 mi32, Seacole Crescent, Old Town, Swindon SN1 4GN4
£271K09/230.84 mi17, Rayfield Grove, Swindon SN2 1HD4
£452K03/230.84 mi12, Upham Road, Swindon SN3 1DH4
£445K01/230.85 mi24, Galen View, Swindon SN1 4GF4
£365K09/220.85 mi12, Withering Road, Swindon SN1 4GU4
£485K09/220.85 mi148, Okus Road, Swindon SN1 4JY4
£330K09/210.86 mi32, Steeple View, Swindon SN1 3FH4
£355K07/230.86 mi11, Galen View, Swindon SN1 4GF4
£475K03/250.86 mi25, Galen View, Old Town, Swindon SN1 4GF4

Local Area Statistics

Population in SN1

29,453

Population in Swindon

211,186

Town centre distance

0.87 miles away

Nearest school

0.20 miles away

Nearest train station

0.52 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+5%

Sales demand

Balanced market

Capital growth (5yrs)

+25%

Property History

Price changed to £740,000

December 18, 2024

Listed for £720,000

August 9, 2024

Floor Plans

Property image

Description

  • Strategic Location: Situated adjacent to Faringdon Park and just a short walk from Swindon's bustling city centre and major amenities. +
  • Exceptional Income Potential: Generates an annual rental income of £81,948, offering a robust gross yield of approximately 11.38%. +
  • High Tenant Demand: Maintains a 99% occupancy rate, appealing predominantly to working professionals. +
  • Luxury Accommodations: Features 10 high-standard en-suite rooms, including a studio, each with modern fixtures and neutral decor. +
  • Substantial Investment: Over £300,000 invested in transforming the property from a former commercial space into a leading HMO. +
  • Excellent Facilities: Includes two well-equipped kitchens, guaranteed superfast broadband, and off-street parking for two vehicles. +
  • Seamless Transport Access: Exceptionally well-connected with Swindon Bus and Train Stations nearby, facilitating easy commutes. +
  • Ready-to-Manage Investment: The property is fully managed, with the option for transitional support to the new owner, ensuring a seamless handover. +

HMO Sales Expert are specialists within the HMO and multi-unit marketplace across the UK. Our experienced team has a combined 100+ years of specific HMO experience including investing, managing, developing, valuing and selling. Every property is exclusively listed, direct to landlord, visited and quality-checked by our team and is sold with NO BUYER FEES or reservation costs. Full access to every financial detail and a pro-active and time-served team to assist you.

Milton Road in Swindon offers a remarkable investment opportunity, featuring a meticulously developed HMO with 10 en-suite bedrooms, including one studio. After purchasing the property in 2018, the current owners invested over £300,000 to transform this former commercial property into a modern, fully compliant HMO. The property boasts two well-equipped kitchens, modern neutral décor throughout, and practical additions like guaranteed superfast broadband and off-street parking for two vehicles.

Income Breakdown (Monthly):
Room 1: £855.00
Room 2: £690.00
Room 3: £735.00
Room 4: £699.00
Room 5: £640.00
Room 6: £700.00
Room 7: £630.00
Room 8: £720.00
Room 9: £575.00
Room 10: £585.00

Total Monthly Income: £6,829.00

Annual Income: £81,948.00

Expenditure Breakdown (Monthly):

Light/Power/Heating/Water: £440.00
Council Tax: £257.00
TV/Media/Internet/Telephone: £81.00
Cleaner: £70.00
Management: £0.00 (not listed)

Total Monthly Expenditure: £848.00

Annual Expenditure: £10,176.00

Net Annual Income: £71,772.00 (calculated as Total Income - Total Expenditure)

Gross Yield: 11.38% (calculated as Annual Income / Asking Price)

The room rates and expenditure figures are based on current data. The property's financial performance indicates a gross yield of 11.38%, reflecting its potential as a valuable investment. This financial summary does not account for potential vacancy periods or additional management costs not listed, which could impact net income and yield calculations.

Agent Details

HMO Sales Expert, Bournemouth

01746 335360

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪