Hey property investors, first-time buyers, landlords, and anyone hungry to build wealth—imagine snagging a pristine 3-bedroom, 1-bathroom flat on Kirkley Lodge, Park Avenue, Gosforth (NE3), listed at £82,000, but with our expert negotiation, potentially yours for £69,700–£73,800 below market value! This leasehold gem (no onward chain, 125-year lease from 2004 per similar listings), offers a secure entry system, balcony, resident parking, and a prime location near Gosforth High Street and A1—perfect for a high-return investment or cozy home. We’re Mike Bells, your trusted new property sourcing partners, committed to helping you buy smart and fast. Verify availability, conduct due diligence (surveys, title, lease terms), 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/134790500#/?channel=RES_BUY
Why This is a Smart Buy for All Investors This £82,000 flat, with no chain and a sought-after location, is a steal. Gosforth’s NE3, minutes from Newcastle City Centre (A1 access, 10 mins), boasts high demand due to amenities, schools, and transport links. Market data shows 3-bed flats in NE3 range from £90,000–£110,000 (Rightmove/Zoopla comps), suggesting our estimated offer of £69,700–£73,800 (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, this property’s rental potential and quick availability make it a winner. Trust Mike Bells to guide you—our fresh approach ensures you thrive, even as we build our reputation.
Area Analysis: Gosforth’s NE3 in 2025 Kirkley Lodge is in Gosforth, a prestigious Newcastle suburb, 5 mins from High Street shops and A1, linking to Newcastle (10 mins) and Northumberland. The economy thrives on education (local schools), tech (near Software City), and healthcare (RVI proximity). Property market: NE3 prices average £250k, up 6% YoY (Rightmove), with 3-bed flats at £90k-£110k (Zoopla comps). This £82k ask is a bargain, offering BMV potential. Rents for 3-beds: £800-£1,000 pcm (avg £900, Zoopla), up 7.2% YoY. Yields 8-10%, voids 5-7%. Savills forecasts 5-6% growth.
Market Insights: Gosforth’s NE3 Appeal NE3 offers 8-10% yields, rents £800-£1,000 for 3-beds (Zoopla). Prices up 6% YoY, 5-6% forecast (Savills). Low voids (5-7%) with professional/tenant demand. Regen (below) drives 6-8% growth, ideal for investors.
Strategy Deep Dive: Full Breakdown with Refurb Estimates Refurbishment Assessment: No refurb needed (immaculate, high-spec). Estimated cost: £0-£5,000 (minor 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: £900 pcm BTL, £350/room HMO (£1,050 pcm).
- Buy to Let (BTL):
- Purchase Price: £73,800 (mid-range offer).
- Refurb Cost: £2,500 (mid-estimate).
- Total Outlay: £73,800 + £1,107 fees (1.5% conveyancing/survey) + £2,500 = £77,407.
- Deposit (25%): £18,450.
- Mortgage (75%): £55,350 at 4.8% over 25 years = £292/month (Barclays calculator).
- Rent: £900 pcm.
- Annual Gross Rent: £10,800.
- Annual Costs: Mortgage £3,504 + maintenance £400 + voids £450 = £4,354.
- Tax Relief: 20% on interest (£2,657) = £531.
- Net Annual Profit: £10,800 – £4,354 + £531 = £6,977 (£581/month).
- Yield: 14.6% (£10,800 / £73,800).
- ROI: 37.8% (£6,977 / £18,450).
- ROCE: 15.8% (£6,977 / £44,100 equity after mortgage).
- Houses in Multiple Occupation (HMO):
- Purchase Price: £73,800.
- Refurb Cost: £2,500 + £15,000 (fire safety, plumbing) = £17,500.
- Total Outlay: £73,800 + £1,107 + £17,500 = £92,407.
- Deposit (25%): £23,450.
- Mortgage (75%): £69,350 at 4.8% over 25 years = £366/month.
- Rent: £350/room x 3 = £1,050 pcm.
- Annual Gross Rent: £12,600.
- Annual Costs: Mortgage £4,392 + maintenance £600 + voids £525 + licensing £750 = £6,267.
- Tax Relief: 20% on interest (£3,329) = £666.
- Net Annual Profit: £12,600 – £6,267 + £666 = £6,999 (£583/month).
- Yield: 17.1% (£12,600 / £73,800).
- ROI: 29.8% (£6,999 / £23,450).
- ROCE: 11.2% (£6,999 / £62,550 equity).
Tax Efficiency for Investors
- Deduct refurb costs (£2,500-£17,500), interest (£2,657-£3,329), and management fees (£1,200/year) from taxable income. At 40% tax bracket, relief saves £1,291-£1,614/year. Case: A landlord claimed £5k refurb, boosting net by 2%.
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 | £77,829 | £10,800 | 14.6% | £6,977 | £12,600 | 17.1% | £6,999 |
| 2026 | £82,119 | £11,232 | 15.2% | £14,209 | £13,104 | 17.8% | £14,203 |
| 2027 | £86,635 | £11,681 | 15.8% | £21,690 | £13,628 | 18.5% | £21,647 |
| 2028 | £91,400 | £12,148 | 16.5% | £29,418 | £14,173 | 19.2% | £29,332 |
| 2029 | £96,427 | £12,634 | 17.1% | £37,401 | £14,740 | 20.0% | £37,262 |
| Total Gain | +£22,627 | – | – | +£37,401 | – | – | +£37,262 |
Long-Term Area Developments (Next 10 Years) Newcastle’s regen: 1) Gosforth High Street upgrades (2025-2030)—boosts retail, rents up 4-6%. 2) A1 improvements (2026-2032)—enhances access, cuts voids to 4%. 3) Housing projects (2025-2035)—1,000 homes lift demand. Impact: 6-8% YoY growth, yields 10-12% by 2035. Risks: Oversupply. Per council plans.
Estimated Offer: £69,700–£73,800 Based on 10-15% below £82,000 market value, reflecting no-chain and high-spec status. Always do your own calculations and submit your offer.
This flat is investor gold—exceptional yields, quick returns. 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 passionate about 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.