Simple Example: You buy an apartment in a new leaseback development
£
List price including furniture & VAT: 95,680
The costs of acquisition will be c. 5%** c. 5000
(legal fees, notaries fees, land registry, mortgage registration, etc)
(** for renovations may be higher)
Your total gross investment will be c. 100,680
The VAT is refunded ((*19.6% for new build - after 4 6 months) 15,680
Your total net investment will be 85,000
Mortgage Costs:
You place a deposit of c.30%* & pay acquisition costs (£5000): £33680
(*of the gross price inc VAT £95680)
After 4-6 months you get back the VAT £15,680
So your net cash outlay will be £18,000
You raise a mortgage of c.70% (£67000- of the gross price).
Mortgage repayments, over 15 yrs, will be c. £400 p.m./ £4800 p.a.
[Based on 3.5% - no rate increases or decreases allowed for. These payments can be reduced, by taking the mortgage over 20 years, or increased, by taking a 10 yr term]
Income:
(Income - for this example we have taken 4% with use and 5% with no use)
You take own use of 2 - 4 weeks per year:
Your minimum guaranteed income is say 4%* - £320 p.m./ £3840 p.a.
OR
You take no own use:
Your minimum guaranteed income is say 5%* - £400 p.m./ £4800 p.a.
[*of the net cost of £80K]
· View any difference between your income and mortgage payment as a contribution to your pension the key difference is that you are buying the asset - your apartment directly, rather than putting the money into a stock market fund.
· If you want you can balance guaranteed income with outgoings by varying mortgage amount & term.
· Note this example does not take into account growing income from indexation
Your income has generous tax allowances set against it:
Mortgage Interest Charges: this example: - £133 p. m. = £1600 p.a.
[This is an average figure; interest payments will be high in the earlier years and lower in the later years of the mortgage term]
Asset Value Offset (80% of the net property cost over 20yrs):
This example 80% of £80000 = £64,000 Έ 20..
.
.. = £3200 p.a.
Rates (Tax Fonciere) & Accountant
. say £400 p.a.
Total Tax Allowances
£5200 p.a.
· With tax allowances higher than income, the income will be tax-free.
· The unused tax allowances are carried over for the next 5 tax years.
· It is possible to utilise this carry-over to have tax-free income for almost the whole term of a 15 year 70% mortgage (at the rates used).
Capital Investment Gearing
Taking the 5% income option (and NOT allowing for growing income), nominally you would have bought your property, worth £95,680, for only £24,000 (£18,000 plus £6,000 Rates & Accounts); and for only £38,400 with the 4% option. If the property value increases by say 5% p.a. it will be worth c.£199,000.
2007