Case Studies/Gallery
Fig 1. Bungalow conversion to 3 storey Eco house
EVABODE PROPERTY, we make property investment work.
Evabode Source
Evabode Develop
Evabode Manage
Evabode Consult
Evabode SA
Evabode Invest
Fig 1. Financials
GDV £830,000
Site (Existing property) £230,000
Build Costs £190,000
DC (Development cost) £420,000
DP (Profit) £400,000
% Profit on cost 95%
% DP on GDV 48%
Fig 2. Conversion 2 flats to 10 person HMO suri generis
EVABODE PROPERTY, we make property investment work.
Evabode Source
Evabode Develop
Evabode Manage
Evabode Consult
Evabode SA
Evabode Invest
Fig 1. Financials
GDV £330,000
Site (2 flats) £95,000
Build Costs £115,000 (refurb and 100m2 rear extension)
DC (Development cost) £210,000
DP (Profit) £120,000
% Profit on cost 57%
% DP on GDV 36%
ROI infinite 37k cash out
Asset retained
Yield 18.4% (Rent roll PA/DC)
Fig 3 Case study 3 new build house ‘Eco’ low running costs
Fig 1. Financials
GDV £450,000
Site (pre planning) £45,000
Build Costs £175,000 (3 houses)
DC (Development cost) £220,000
DP (Profit) £230,000
% Profit on cost 105%
% DP on GDV 51%
ROI infinite 337k cash out/ 162k after build cost
Asset retained
Yield 19.6% (Rent roll PA/DC)
Rented as six 1 bed flats
Eco technology: Porotherm block
EVABODE PROPERTY, we make property investment work.
Evabode Source
Evabode Develop
Evabode Manage
Evabode Consult
Evabode SA
Evabode Invest
Infrared heating: ihelios
