Adelaide wharf, e2

£525,000

1

Bedrooms

1

Bathrooms

1

Reception

Property Details

Pacific Estate is proud to present to you this 1 bed 1 bath property in the newly built set within this canal side award winning development Adelaide Wharf. The property includes a balcony along with an open plan kitchen and living room making the property feel more spacious and airier. Additionally, there is a separate bathroom and a generous sized bedroom making this a great property for a working individual, student or a couple.


Features

  • One Bedroom
  • One Bathroom
  • Furnished
  • Balcony
  • Open Plan Lounge
  • Elevator in Building
  • Full Double Glazing
  • Video Entry

Nearest Stations

  • Haggerston (0.4 miles)
  • Hoxton (0.5 miles)

Nearest Stations:

0.33 miles
Haggerston
0.37 miles
Hoxton
0.6 miles
Cambridge Heath
0.66 miles
London Fields
0.76 miles
Dalston Junction

Mortgage Calculator

Your property may be repossessed if you do not keep up repayments on your mortgage.

Monthly Payment: £2,270.45

Total Interest: £292,362.38

Overall Total: £817,362.38

Amortization For Monthly Payment: £2,270.45 over 30 years ( Based on 3.20% Interest )

YearInterest Principal Balance 
2025£16,645.43 £10,599.98 £514,400.02 
2026£16,301.21 £10,944.20 £503,455.82 
2027£15,945.81 £11,299.60 £492,156.22 
2028£15,578.88 £11,666.54 £480,489.68 
2029£15,200.02 £12,045.39 £468,444.30 
2030£14,808.87 £12,436.55 £456,007.75 
2031£14,405.01 £12,840.40 £443,167.35 
2032£13,988.04 £13,257.38 £429,909.97 
2033£13,557.52 £13,687.89 £416,222.08 
2034£13,113.03 £14,132.38 £402,089.69 
2035£12,654.10 £14,591.31 £387,498.38 
2036£12,180.27 £15,065.14 £372,433.24 
2037£11,691.05 £15,554.36 £356,878.87 
2038£11,185.94 £16,059.47 £340,819.40 
2039£10,664.44 £16,580.98 £324,238.43 
2040£10,125.99 £17,119.42 £307,119.01 
2041£9,570.07 £17,675.35 £289,443.66 
2042£8,996.08 £18,249.33 £271,194.33 
2043£8,403.46 £18,841.95 £252,352.39 
2044£7,791.60 £19,453.81 £232,898.57 
2045£7,159.87 £20,085.55 £212,813.03 
2046£6,507.62 £20,737.79 £192,075.23 
2047£5,834.19 £21,411.22 £170,664.01 
2048£5,138.89 £22,106.52 £148,557.49 
2049£4,421.01 £22,824.40 £125,733.09 
2050£3,679.82 £23,565.59 £102,167.50 
2051£2,914.57 £24,330.85 £77,836.65 
2052£2,124.46 £25,120.95 £52,715.70 
2053£1,308.69 £25,936.72 £26,778.98 
2054£466.44 £26,778.98 £0.00 

Return on Investment

£
£
£
£

Using your investment as a 25.00% deposit and £ 5,833 in costs for purchasing and getting ready to let.

Mortgage Required

£ 423,325

Mortgage Loan to Value

81%

Gross Yield

12%

Annual ROI

35%

Annual Rental Profit

£ 28,594

Cumulative Rental Profit

£ 285,944

Cost of Purchase

£ 29,575
  • Stamp Duty
    £ 13,750

    Stamp Duty is a tax paid on completion via your solicitor, the calculation includes the 3% surcharge for second homes.

  • Refurbishment Budget
    £ 13,125
  • Survey Costs
    £ 400
  • Mortgage Fees
    £ 1,000

    Your home may be repossessed if you do not keep up repayments on your mortgage.

  • Legal Fees
    £ 1,300

Adjust these figures

£

The refurbishment budget is set to 2.50% of the purchase price, but this will vary dependent on the suitability of the property for the rental market. Select a value that you feel is appropriate to the condition of the property.

£

This will vary between lenders, type of report and whether or not you are buying with a mortgage, for advice on which type of survey would be appropriate speak with an advisor from Preston Baker Financial Services.

£

Lenders will often charge a fees for the arrangement of a mortgage, for advice on what lenders may charge, speak with an advisor from Preston Baker Financial Services. Your home may be repossessed if you do not keep up repayments on your mortgage.

£

This is the sum of mortgage admin, land registry, search, bank transfer and any other fees incurred.

Purchase costs include assumed mortgage and survey costs which are estimated. For a quote contact a Preston Baker Financial Services mortgage advisor who can provide you with current and accurate information. The stamp duty calculation has applid the 3% stamp duty surcharge on the basis that this will be a second property.

Annual Costs

£ 34,406
  • Mortgage Interest
    £ 19,050

    The mortgage is assumed to be interest only. Your home may be repossessed if you do not keep up repayments on your mortgage.

  • Letting and Management Costs (Inc VAT)
    £ 8,316
  • Letting Fee
    £ 240
  • Maintenance
    £ 6,300
  • Insurance
    £ 500
  • Ground Rent
    £ 0
  • Service Charge
    £ 0

Adjust these figures

  %
  %
£
  %

This is the percentage of the rent that you will spend maintaining the property.

£

Ground Rent only applies to leasehold properties. This is an assumed ground rent, the confirmed figure can be found in the Property Information Questionnaire.

£

Service charge only applies to leasehold properties. The correct figure can found in the Property Information Questionnaire answered by the seller.

£

This is a standard, indicative figure only. Properties that have a service charge often have this included withing that charge. Please consult the Property Information Questionnaire for more information.

Total Profit

£ 586,538
  • Final Equity Profit
    £ 300,595

    Final Equity Profit = Final Property Value - Mortgage Required - Investment

  • Cumulative Rental Profit
    £ 285,944

    Cumulative Rental Profit = Annual rental profit x Time of Investment

Adjust these figures

  %

This is the assumed rate of house price inflation.

Final Property Value

£ 855,170

This is the property value at the end of the investment based on an assumed rate of % house price inflation.

Notes

The Property has been saved to your favorites

Love the most
Second best
Meets our criteria
May be
Last resort

0 / 5

Enquiry

Book an Appointment

Enter Details

Select Date and Time

April - 2025

MonTueWedThuFriSatSun

Tue Apr 08 2025

GNB Property

10 Minute Meeting

Tue Apr 08 2025

  

Check all Details

Submit

Booking Confirmed

All confirmed! We look forward to speaking with you.

10 Minute Meeting

Tue Apr 08 2025

A calendar invitation has been sent to your email address.
Message