Hi Jon,
I assume you paid 63750 it.
I assume mortgage payment is 350 pm
I assume you are going to charge 450pm rent and 3k option fee.
Now, I am not putting this through spread sheet just typing away. But my first impression would be.
1. 80000
2. 84000
3. 89000
4. 95000
5. 103000
I would credit them 50 per month on the 450 rent.
So the client would have about 5% deposit credits built up.
Rework it to get them up to higher deposit credits by increasing rent and increasing the credit you give back.
Have two spread sheets.
1. For your eyes only. This shows your profit and all your info. Set the profit you want and work the numbers back for PP, rent and fee. Gives you much greater negotiating power as you can at the push of a button totally rework the deal and end up with the same result.
2. To show the client. Show them how a change of option fee and rent with cash back can build them up a lovely deposit. Works very well and with this you can get them to the point at which they want to be at. Never show them your purchase price. It shouldnt matter but psychologically it does.
Dont be put off by giving a high cash back credit. If the client exercises the option then you cash in. If the client doesnt then you have still cashed in with the greater cash flow obtained than a straight rental.
Obviously one cannot pluck a pp out of thin air as, unless you know a dodgy broker and lawyer (!!!), the mortgage valuation would be a headache. So stay within the bounds of reality. I will probably get shot down in flames with my figures for year one and year two above but one mans floor is another mans ceiling.
Good luck Jon and if you want to see my spread sheets then pm me your e mail and I will send you a screen snapshot as I keep everything on google docs. But as I said, its not that clear except to me.
Cheers
Andy
Go Go Go..........................
http://www.BlueMarbleProperty.co.uk