BESTATE PROPERTY

Property Tools

Investment & Rental Yield Calculator

Simulate gross and net rental yields, payback periods, capital appreciation and cash flow projections tailored to North Cyprus property market dynamics.

Investment Return
Calculator

Model gross & net rental yields, payback periods, capital growth and cash flow projections tailored to Northern Cyprus property dynamics.

Gross Rental Yield
6.5% – 8.5%
Payback Period
11 – 15 Years
Rental Denomination
GBP (£) Standard
Market Scenario

This calculator produces an illustrative scenario from user inputs and market assumptions. It is not a guaranteed return, formal valuation, or personal tax opinion. Confirm current rates with your BESTATE PROPERTY advisor and, where needed, the relevant authority or specialist.

Currency

Includes an indicative title-transfer rate for the selected buyer category, 5% VAT, and example transaction-support and utility-connection costs. Confirm the final figures before proceeding.

Buyer Category (Indicative Rate):
Title Transfer Duty: %9 (£10,800)VAT: %5 (£6,000)Transaction Support & Utilities: £3,500
Gross YieldBALANCED
%6.5
£7,800 / yr gross

Annual gross rent relative to initial property purchase cost.

Net Cap RateREAL YIELD
%4.53
Net of Expenses & Vacancy

Net operating return after TRNC statutory taxes, HOA and vacancy.

Payback PeriodLONG-TERM
22 Yrs 1 Mos
57% repaid in 10 yrs

Time needed for cumulative net cash to fully recoup initial capital.

Net Cash FlowPOSITIVE
£6,350
Approx. ~£529/mo net

Net free cash in hand each year after all expenses and vacancy.

88 / 100Exceptional Yield

Well above market average rental yield and accelerated capital payback potential.

10-Year Growth & Return Projection

Property ValueCumulative Rent
£305,583+113% ROI (10 years)

Combined total of projected property value at Year 10 (£225,256) plus cumulative net rental cash (+£80,327).

Property Value£225,256+£105,256 Capital Gain
Cumulative Rent+£80,32710-Yr Net Cash
Total Projected Profit+£158,525Capital + Rental Profit
Annualised Return (IRR)%7.9Internal Rate of Return
Grafik yükleniyor...