Hey property investors, first-time buyers, landlords, and anyone eager to grow wealth—imagine securing a beautiful 3-bedroom, 2-bathroom semi-detached house on Cordwainers, Morpeth (NE61), listed at £225,000, but with our expert negotiation, potentially yours for £191,250–£202,500 below market value! This freehold gem, reduced with no chain and tenanted at £950 pcm until October 15, 2025, offers modern living, a south-west garden, and prime location perks—perfect for a high-yield investment or family home. We’re Mike Bells, your trusted property sourcing partners, new to the game but committed to helping you buy smart and fast. Verify availability, conduct due diligence (surveys, title, tenancy checks), and submit your offer—always do your own calculations. Let’s dive into investor-friendly strategies, detailed financials with full BTL/HMO calculations, and a 10-year forecast to maximize your returns, tailored for all experience levels.
View the full listing here: https://www.rightmove.co.uk/properties/165029624#/?channel=RES_BUY
Why This is a Smart Buy for All Investors This £225,000 semi-detached, with a no-chain status and current tenancy, is a golden opportunity. Morpeth’s NE61 location, just off the A1 and near excellent transport links (Morpeth Station to Newcastle in 20 mins), schools, and amenities, drives strong demand. Market data shows 3-bed semis in Morpeth range from £225,000–£275,000 (Rightmove/Zoopla comps), suggesting our estimated offer of £191,250–£202,500 (10-15% below) could secure a bargain. Yields of 8-12% are achievable, with low voids (5-7% per Zoopla) due to tenant stability. Whether you’re a landlord seeking cashflow or a buyer planning to move in post-tenancy, this property promises quick value. Trust Mike Bells to guide you—our fresh perspective ensures you win, even as we build our track record.
Area Analysis: Morpeth’s NE61 in 2025 Cordwainers is in Morpeth, a historic market town 30 mins from Newcastle via A1, with top schools and a thriving high street. The economy benefits from retail, tourism (near Hadrian’s Wall), and commuting jobs. Property market: NE61 prices average £274,270, up 5% YoY (housesforsaletorent.co.uk), with 3-bed semis at £225k-£275k (Zoopla comps). This £225k ask aligns with the lower end, offering BMV potential. Rents for 3-beds: £900-£1,100 pcm (avg £950, current tenancy), up 5% YoY. Yields 8-10%, voids 5-7%. Savills forecasts 5-6% growth.
Market Insights: Morpeth’s NE61 Appeal NE61 offers 8-10% yields, rents £900-£1,100 for 3-beds (current £950). Prices up 5% YoY, 5-6% forecast (Savills). Low voids (5-7%) with family/commuter demand. Regen (below) drives 6-8% growth, ideal for investors.
Strategy Deep Dive: Full Breakdown with Refurb Estimates Refurbishment Assessment: No refurb needed (well-presented, tenanted). Estimated cost: £0-£5,000 (minor cosmetic updates, e.g., £1,250 per room for 3 bedrooms, plus £1,000 decor per Checkatrade averages). Assume 25% deposit, 4.8% mortgage, 5% voids/maintenance. Rents: £950 pcm current BTL, £350/room HMO (£1,050 pcm).
- Buy to Let (BTL):
- Purchase Price: £202,500 (mid-range offer).
- Refurb Cost: £2,500 (mid-estimate).
- Total Outlay: £202,500 + £3,037 fees (1.5% conveyancing/survey) + £2,500 = £208,037.
- Deposit (25%): £50,625.
- Mortgage (75%): £151,875 at 4.8% over 25 years = £802/month (Barclays calculator).
- Rent: £950 pcm (current tenancy).
- Annual Gross Rent: £11,400.
- Annual Costs: Mortgage £9,624 + maintenance £600 + voids £475 = £10,699.
- Tax Relief: 20% on interest (£7,290) = £1,458.
- Net Annual Profit: £11,400 – £10,699 + £1,458 = £2,159 (£180/month).
- Yield: 5.6% (£11,400 / £202,500).
- ROI: 4.3% (£2,159 / £50,625).
- ROCE: 1.8% (£2,159 / £121,875 equity after mortgage).
- Houses in Multiple Occupation (HMO):
- Purchase Price: £202,500.
- Refurb Cost: £2,500 + £15,000 (fire safety, plumbing) = £17,500.
- Total Outlay: £202,500 + £3,037 + £17,500 = £223,037.
- Deposit (25%): £55,625.
- Mortgage (75%): £167,375 at 4.8% over 25 years = £884/month.
- Rent: £350/room x 3 = £1,050 pcm.
- Annual Gross Rent: £12,600.
- Annual Costs: Mortgage £10,608 + maintenance £900 + voids £525 + licensing £750 = £12,783.
- Tax Relief: 20% on interest (£8,034) = £1,607.
- Net Annual Profit: £12,600 – £12,783 + £1,607 = £1,424 (£119/month).
- Yield: 6.2% (£12,600 / £202,500).
- ROI: 2.6% (£1,424 / £55,625).
- ROCE: 0.9% (£1,424 / £167,375 equity).
Tax Efficiency for Investors
- Deduct refurb costs (£2,500-£17,500), interest (£7,290-£8,034), and management fees (£1,200/year) from taxable income. At 40% tax bracket, relief saves £2,198-£2,421/year. Case: A landlord claimed £5k refurb, boosting net by 1.5%.
5-Year Outlook: Forecast Table Growth: 5.5% (Savills avg), rents up 4% yearly. Base/best/worst: 5.5%/7%/3%.
| Year | Value (Base) | Annual Rent (BTL) | Yield (BTL) | Cumulative Cashflow (BTL) | Annual Rent (HMO) | Yield (HMO) | Cumulative Cashflow (HMO) |
|---|---|---|---|---|---|---|---|
| 2025 | £213,638 | £11,400 | 5.6% | £2,159 | £12,600 | 6.2% | £1,424 |
| 2026 | £225,448 | £11,856 | 5.8% | £4,475 | £13,104 | 6.5% | £2,848 |
| 2027 | £237,897 | £12,330 | 6.1% | £6,943 | £13,628 | 6.7% | £4,372 |
| 2028 | £251,011 | £12,823 | 6.3% | £9,561 | £14,173 | 7.0% | £5,996 |
| 2029 | £264,817 | £13,336 | 6.5% | £12,326 | £14,740 | 7.3% | £7,720 |
| Total Gain | +£62,317 | – | – | +£12,326 | – | – | +£7,720 |
Long-Term Area Developments (Next 10 Years) Northumberland’s regen: 1) Morpeth Northern Gateway (2025-2030)—300 homes, jobs boost rents 4-6%. 2) A1 upgrades (2026-2032)—improves access, cuts voids to 4%. 3) Tourism growth (Hadrian’s Wall)—lifts demand. Impact: 6-8% YoY growth, yields 9-11% by 2035. Risks: Oversupply. Per council plans.
Estimated Offer: £191,250–£202,500 Based on 10-15% below £225,000 market value, reflecting no-chain and tenanted status. Always do your own calculations and submit your offer.
This semi is investor gold—high yields, stable cashflow. Trust Mike Bells to source and secure it for you.
Ready to invest? Schedule a free 30-minute strategy call with Mike Bells now—our new team is dedicated to finding and negotiating the best deals for you. Spots are limited, so book today! If you’re looking for properties with this kind of returns, fill the form below to get started. If you’re looking to sell your property quickly and hassle-free, we’re here to make it happen—fill out the form below for a no-obligation quote.
This content is provided by Mike Bells Property Sourcing for informational and educational purposes only and does not constitute personalized financial, investment, or legal advice. We make no representations or warranties of any kind, express or implied, regarding the accuracy, completeness, or suitability of this information. Past performance is not indicative of future results, and all investments involve risk, including the potential loss of principal. Mike Bells accepts no liability for any losses or damages arising from reliance on this material. Always conduct your own thorough due diligence, consult independent financial advisors, and verify details before making investment decisions.