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%
Gross Price-to-Rent (before costs)
11 – 15 Years
Rental Denomination
GBP (£) Standard
TRNC Property ProfilesCustom Scenario
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, 0.5% contract stamp duty, and example transaction-support and utility-connection costs (£3,500, converted at the day's reference rate in other currencies). Stamp duty is 0.1% on any part of the contract above 89,000,000 TL; for prices in other currencies the calculator applies 0.5% throughout. Confirm the final figures before proceeding.

Buyer Category (Indicative Rate):
Title Transfer Duty: 9% (£12,600)VAT: 5% (£7,000)Stamp Duty: 0.5% (£700)Transaction Support & Utilities: £3,500
Gross YieldBALANCED
6.7%
£9,360 / yr gross

Annual gross rent relative to initial property purchase cost.

Net Cap RateREAL YIELD
4.07%
Net of Expenses, Vacancy & Rental Tax

Net return after purchase costs, running costs, vacancy and the 13% rental withholding tax.

Payback PeriodLONG-TERM
24 Yrs 7 Mos
51% repaid in 10 yrs with rent growth

Years for the first year’s net cash to recoup the initial capital, before rent growth.

Net Cash FlowPOSITIVE
£6,665
Approx. ~£555/mo net

Net cash in hand each year after expenses, vacancy and the 13% rental withholding tax (£1,115/yr).

88 / 100Exceptional Yield

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

10-Year Growth & Return Projection

Property ValueCumulative Rent
£347,083+107.1% ROI (10 years)

Combined total of projected property value at Year 10 (£262,799) plus cumulative net rental cash (+£84,284).

Property Value£262,799+£122,799 Capital Gain
Cumulative Rent+£84,28410-Yr Net Cash
Total Projected Profit+£175,399Capital + Rental Profit
Annualised Return (IRR)8.7%Internal Rate of Return
Loading chart…