MarketPlace
37 PORTIA WAY. LONDON.
E3 4JG
UNITED KINGDOM

Property Report: PrivateEquityInvestment RENTAL PUBLISHED
Property Report :
PrivateEquityInvestment
37 Portia Way London, London, E3 4JG

Powered by

Real Estate Analysis
Created on: Apr 14, 2025
Author: Economist M Mufid Ahmed
Company: MarketPlace
Executive Summary
37 Portia Way London, London, E3 4JG
Multifamily: 4 rooms: 4 bedrooms , 1.5 bathrooms
Year built: 1960, Size: 800 SF
Investment strategy: Rental Property
The Property MarketPlace is delighted to bring this scope of Preinvestment Apprisal to the real estate investors.The property passes our rigorous test for selection .
First Scope of outlook is convert it into HMO to fuel the cash flow and growth for next five years as it is sorrounded by the City of london, City of Dockland, City of Eastend and world famous Queen Marry university , where city is curretly buzzing and expanding fast.
The Second scope of outlook is crossrail, which is passing through this neighbourhood and making demand on this location for high growth.
Financial Analysis
Cash on Cash Return | 22.15 % |
Internal Rate of Return (IRR) | 31.74 % |
Capitalization Rate | 3.01 % |
Gross Rent Multiplier (GRM) | 20.83 |
Debt-coverage Ratio (DCR) | 0.00 |
Operating Expense Ratio (OER) | 34.75 % |
After Repair Value | £ 750,000 |
Profit/Equity From Rehab | £ 61,400 |
Financial Breakdown
Purchase Price | £ 652,000 |
Purchase Costs | £ 16,800 |
Repair/Construction Costs | £ 19,800 |
Total Capital Needed
Total Capital Needed
Includes all projects costs (except selling costs).
Total Capital Needed
Includes all projects costs (except selling costs).
|
£ 688,600 |
Financing | £ 586,800 |
Total Cash Needed
Cash out of Pocket
Shows rehabber's cash outlay.
Cash out of Pocket
Shows rehabber's cash outlay.
|
£ 101,800 |
Cash at Closing
Cash at Closing
This number includes down payment and loan points.
Cash at Closing
This number includes down payment and loan points.
|
£ 65,200 |
Cash During Rehab
Cash During Rehab
Shows the cash amount remaining to fund the purchase and rehab/construction.
Cash During Rehab
Shows the cash amount remaining to fund the purchase and rehab/construction.
|
£ 36,600 |
Operating Analysis
Rent | £ 3,000/mo |
Gross Operating Income (GOI) | £ 34,560 |
Total Expenses | £ 12,010 |
Net Operating Income (NOI) | £ 22,550 |
Annual Debt Service | £ 0 |
Cash Flow Before Taxes (CFBT) | £ 22,550 |
Income Tax Liability | £ 5,760 |
Cash Flow After Taxes (CFAT) | £ 16,790 |
Property Description
The property is currently three bed massinate rented to family house hold on assure short hold tennacy with a rental income of twenty four thousand per annum.
The Property MarketPlace is expecting to conver it four bed groud floor HMO massinate to achive the rental income arround three thousand and hold it for next five years for a capital growth of four percent per annuam. The investment will be held on a secured SPV of for qualified investors and upon closing the deal shareholder will get thee reaturn.
Purchase Price | £ 652,000 |
Address | 37 Portia Way London, London, E3 4JG, UK |
Year Built | 1960 |
Type | Multifamily |
Number of Units | 4 |
Size | 800 SF |
Bedrooms | 4 |
Bathrooms | 1.5 |
Rooms Total | 4 |



Unit | Rent |
---|---|
37G | £ 900/mo |
37B | £ 800/mo |
37M | £ 750/mo |
37S | £ 550/mo |
Financing Overview
Financing | % of ARV | |
---|---|---|
Down Payment | £ 65,200 | 8.69 % |
Private Equity Venture. | £ 586,800 | 78.24 % |
Loan to Value Ratio
Loan to Value Ratio
Shows sum of all purchase and rehab loans divided by purchase price.
Loan to Value Ratio
Shows sum of all purchase and rehab loans divided by purchase price.
|
90.00 % | |
Loan to Cost Ratio
Loan to Cost Ratio
Shows sum of all purchase and rehab loans to construction cost (purchase price + repairs).
Loan to Cost Ratio
Shows sum of all purchase and rehab loans to construction cost (purchase price + repairs).
|
87.35 % | |
Debt Coverage Ratio | 0.00 |
Private Equity Venture.
Financing of: Purchase price (£ 652,000) |
|
---|---|
Type | Interest-Only |
Loan Amount | £ 586,800 |
Down payment (10%) | £ 65,200 |
Loan term | 5 years |
Interest Rate | 0.00 % |
Monthly Payment | £ 0.00 |
Profit Split | 90.00 % |
This chart shows the process of accumulation of investor's equity. There is some equity created right at the beginning with the rehab/construction and later investor's equity is rising by paying off the principal of the loan and also by appreciation over the years. All the green parts is the cummulative equity belonging to the investor and the red part belongs to the lender.
Lender Report
Lender Summary for Private Equity Venture.
Financing of:
Purchase price
Type:
Interest-Only
Loan term: 5
years
Loan Assumptions | % of ARV | |
---|---|---|
After Repair Value | £ 750,000 | 100.00 % |
Purchase Price | £ 652,000 | 86.93 % |
Purchase Costs | £ 16,800 | 2.24 % |
Repair Costs | £ 19,800 | 2.64 % |
Holding Costs | £ 0 | 0.00 % |
Total Capital Needed
Total Capital Needed
Includes all projects costs (except selling costs).
Total Capital Needed
Includes all projects costs (except selling costs).
|
£ 688,600 | 91.81 % |
Financed Amount | £ 652,000 | 86.93 % |
Down payment (10%) | £ 65,200 | 8.69 % |
Loan Amount | £ 586,800 | 78.24 % |
Lender Returns | |
---|---|
Fees | £ 6,000 |
Profit Split | 90.00 % |
Rental Profit Share | £ 823,344 |
Sale Proceeds Share | £ 218,041 |
Total Income to Lender | £ 1,047,385 |
Lender's ROI | 178.49 % |
Lender's Annualized ROI | 35.70 % |
Notes:
Risk Warnings: An investment in property and unlisted shares contains risks. You may not get the returns expected, values can fall as well as rise and your capital are at risk.
Risk on Capital: The market value of property can go down as well as up and the return of your capital would be dependent on a sale of a property which is not guaranteed. Costs or tenant risk referred to in the section headed ‘dividend risk’ below could impact on capital returns as well as hidden defects or other unexpected costs relating to a property.
Risk on Dividend: Estimated returns are not guaranteed and are subject to risks such as sales completing on time, repairs and refurbishment, tenant risk and other costs. Lower rents may be secured, tenants may not pay their rent and properties may be untenanted for periods. Other events could also have an impact on returns, (for example if a fire were to occur which was not covered by insurance). Where such costs are not covered by rents, we reserve the right to obtain a loan secured against the underlying property to pay for repairs, administration and any other ongoing costs. This loan will need to be paid down by future rental income.
Risk on Disposal: We reserve the right to dispose of the property at any time and return net proceeds to investors. This right is intended to cover unforeseen scenarios such as the fire example described above. As well as being likely to receive back substantially less than invested, the timing may be unwelcomed and may result in the crystallisation of taxable income sooner than anticipated.
Risk on Liquidity: The shares are unquoted, and there is no trading platform or quotation for them. Whilst you can sell your shares should you find a willing buyer, there may not be anyone willing to buy your investment at a price that you deem reasonable, (or buy it at all).
Risk of Diversification: Your investment in property and unlisted shares should only be considered as part of a diverse portfolio which contains investments of different kinds and where you do not put too great a proportion of your capital into property. We also encourage you to diversify your investments across multiple properties to safeguard against excessive exposure to any one property.
Risk of Dilution: Normally we will never issue further shares in each SPV. However, it must be noted that any further issue of shares by a company, (which may be required for further fundraising), will dilute your investment.
Photos


Sign in to edit this report, add or compare properties. Don't have an acount? Sign up now!
Send PDF report by email
Enter email address and note for the recipient:
Now you can preview or download/share your report.
No results found for this property.