Greenacres, 2A Cleveland Gardens, Trowbridge, BA14 7LX

Steve Bygrave

Finance Required
Development funding
Funds Pledged
£350,000
% of Target Pledged
100%
Interest paid*
8%
Est. Sales Value (GDV)†
£745,000
Loan Amount
£350,000
Loan to value (LTV)
75% at start of project reducing to 47% on completion
Loan term
Up to 12 months
Strategy & Vision for the Development

Greenacres, 2A, Cleveland Gardens, Trowbridge, Wiltshire BA14 7LX comprises a former Care Home that closed in 2012. The Home had 11 bedrooms together with ancilliary facilities and communal space. The buildings on site are a mix of single storey and two storey construction.

The main parts date back to the 1960's with some 1980's extensions. It is believed the original building may have been a single dwelling that was later converted and extended into a Care Home. The 1st floor of the original house is already a self contained 2 bed flat previously used as the wardens accommodation.

The existing accommodation totals 4,424sf gross external. The site totals .23 acres.

Cleveland Gardens is a road with a mix of houses and bungalows developed in the 1960's and 70's. The property is close to Greenacre House, an 1870's Victorian detached former stately home now converted into apartments.

Trowbridge is the county town of Wiltshire with a population of approx 45,000. It lies around 12 miles south east of Bath and south of Chippenham where one can gain access to the motorway network via the M4. In the last few years the town has seen some major developments including: St Stephens PLace Leisure Park, a new £25m town centre multiplex cinema, restaurants and Premier Inn hotel; a £7m town centre development including M+S Simply Food, Toby Carvery and new car; two new residential developments providing some 1400 new homes.

A Planning consent was granted on 4th February 2016 by Wiltshire Council application ref. no. 15/12282/FUL. The consent permits the conversion of the Care Home into 7 residential units as follows:

Unit 1 = 446sf
Unit 2 = 420sf
Unit 3 = 770sf
unit 4 = 560sf
Unit 5 = 398sf
Unit 6 = 527sf
Unit 7 = 619sf TOTAL = 3,740sf (gross internal)

Steve Bygrave has exchanged contracts on the purchase of the property and will complete the purchase on 15th March 2016.

He is purchasing the property for £230,000 and this has been verified by a recent RICS valuation who believes the property in its current condition is worth £270,000. Steve will convert the property into the 7 units. Upon completion the RICS valuation believes the 7 units will have an aggregate value of £745,000 or an annual rental of £41,500 - assuming each unit is let on a traditional AST.

With total costs (including purchase price, conversion costs, consultants, sale fees, CIL, contingencies and interest charge) amounting to £572,664, this scheme is expected to create a profit of £172,336 - 30.1% profit on costs.

CrowdProperty has agreed to lend Steve £350,000 for a minimum term of 6 months and a maximum of 12 months. This loan will be issued in 2 phases, £170,000 on completion of the purchase and £180,000 at certain milestones during the works and as verified by our Independent Monitoring Surveyor. Initially the loan will amount to 75% LTV but once the conversion works have been completed the LTV will fall to 47%.

Steve's exit strategy is to let the flats and re finance with a Commercial lender so that The Crowd can be paid back.

Indicated return for £1,000 pledge
  Minimum 6 month Loan Full 12 month loan period
Pledge £1,000.00 £1,000.00
Interest £40.00 £80.00
Total repaid £1040 £1080
Your capital is at risk if you lend to businesses that develop property. You may lose all of what you lend. See our full risk warning for more information.
Exit Strategy

Projected Costs
Purchase Price
£230,000
Total Cost of Project
£531,831
The Developer

Steve Bygrave is a qualified project manager. He has been investing in property for nearly 20 years. His 1st project was the conversion of 5 bed semi into 2 houses. Since then he has undertaken other projects including:

Self build detached Property in the garden of a 3 bed semi
Conversion of Grade 1 listed house to 13 bed HMO
Conversion and extension of house to include turning attached garage into kitchen/diner.

Steve has been a landlord since 2000.
He works closely with his father who has been in the building trade for over 25 years. HIs brother is also a qualified groundworker and plasterer/builder with over 15 years experience.

This project will be undertaken by Steve with the help of his family. Specialist Tradesmen will be appointed on parts of the project - e.g. plumbers/electricians.

Steve is buying Greenacres in his Company vehicle - Pre Emptive Property Ltd reg. no. 8957057

CrowdProperty Comments

This is another great project where the developer is adding significant value through change of use and renovation works.

Due to the relatively low 47% LTV of GDV, we are confident that the developer's Plan A of re-financing the finished apartments, should easily cover the loan repayment and interest payment to the crowd.

If for any reason this is not possible, we like the fact that the finished units will be the cheapest property in an expensive area, which means that selling them should be a good plan B exit route to repay all of the lenders.

We are very happy to give this project the CrowdProperty stamp of approval.

* Please see full risk statement here.

† Estimated Sales Value is more formally referred to as GDV - Gross Developed Value

‡ Interest Cover is a measure of the project's ability to cover the interest payments from profits and is calculated by dividing the Projected Return on Costs by the Total Interest incurred throughout the loan period

As featured in: