creative property solution
 

Creative Property Solutions
17 St Albans Road
Halifax
West Yorkshire
HX3 0ND
Tel: 01422 898189

Notes:

- We assume Annual House inflation to be 8.0% per annum.

- Lease Option Credit is 65% (i.e. 65% of all monthly lease fees are credited to the purchase price of your house at the end of the contract).

- Therefore, a total credit of £11,232 (lease option credits) will have been accrued against the purchase price of £189,830, equivalent to 5.9% after 2 years.

The effect of a 65% rent credit means your lease fee is just £252.00 per month.

’Each application is tailored to meet your personal needs in the current housing market. The above example may not be representative of your circumstances.’

Example - Lease Option with No Down Payment

Scroll over Year 1 figures for explanations....

Lease Option with No Down Payment
Lease Option Credit Percentage65.00%
Estimated Annual House Inflation8.00%
 
YEAR 1-2
Current Market Value  £162,750.00
Estimated Market Value End Year 2  £189,830.00
Down Payment £0.00 
Monthly Lease£720.00   
Lease Option Credit Years 1 2 £11,232.00  
End of Lease Net Requirement   £178,598.00
YEAR 2 EQUITY£11,232.00
YEAR 2 EQUITY %5.9%
    
YEAR 3 (optional)
Estimated Market Value End Year 2  £189,830.00
Estimated Market Value End Year 3  £205,016.40
Monthly Lease£840.00  
Lease Option Credit Years 1 ;2 £11,232.00 
Lease Option Credit Year 3 £6,552.00 
End of Lease Net Requirement  £187,232.40
YEAR 3 EQUITY£17,784.00
YEAR 3 EQUITY %8.7%
    
YEAR 4 (optional)
Estimated Market Value End Year 3  £205,016.40
Estimated Market Value End Year 4  £221,417.71
Monthly Lease£895.00  
Lease Option Credit Years 1 2 £11,232.00 
Lease Option Credit Year 3 £6,552.00 
Lease Option Credit Year 4 £6,981.00 
End of Lease Net requirement  £196,652.71
YEAR 4 EQUITY£24,765.00
YEAR 4 EQUITY %11.2%
    
YEAR 5 (optional)
Estimated Market Value End Year 4  £221,417.71
Estimated Market Value End Year 5  £239,131.13
Monthly Lease£945.00  
Lease Option Credit Years 1 ;2 £6,552.00 
Lease Option Credit Year 3 £6,552.00 
Lease Option Credit Year 4 £6,981.00 
Lease Option Credit Year 5 £7,371.00 
End of Lease Net requirement  £207,814.13
YEAR 5 EQUITY£31,317.00
YEAR 5 EQUITY %13.1%

 

   Contact Us - Properties Available in Your Area Now!

Copyright © 2008, Creative Property Solutions. All Rights Reserved