Freehold Block of 6 Flats

Workington, CA14
Freehold 6 Flats, Fully Let Government-Backed FRI Income 29% Below Area Average GBP/sqft 11.2% Net Yield Available via Auction
£335,000
Guide price
£335,000
Guide Price
Freehold block of 6 flats
£78/sqft
Asking £/sqft
29% below area average £110/sqft
£42,300
Annual Income
£3,525 pcm - fixed FRI rent
£588/mo
Per Unit Avg
Across 6 units, fully let
11.2%
Net Yield
After all costs, before tax
21.4%
ROCE
After refinance at 75% LTV
The brief

A freehold block of 6 self-contained flats in Workington, offered as a single lot at £335,000. The entire block is let on one full repairing and insuring (FRI) lease to a government-backed operator providing Home Office accommodation, producing a fixed £42,300 a year from completion - around £588 per unit per month - with the tenant carrying all repairs, insurance and bills. There is no management, no voids and no running costs to erode the return.

The building was fully renovated and handed over in June 2024 - full rewire, new fire and intercom systems, new kitchens and bathrooms throughout, fully furnished. The lease runs to May 2031, giving a long run of contracted, index of hands-off income from a strong institutional counterparty. All 6 flats are individually EPC certified at C or D.

At £78 per square foot the entry price sits 29% below the £110/sqft area average for the postcode. On a cash basis the fixed rent delivers an 11.2% net return after all purchase costs; a refinance at 75% loan-to-value releases the bulk of the capital and lifts the return on remaining capital to 21.4%.

Investment Highlights
Government-Backed FRI Income The whole block is let on one FRI lease to a Home Office accommodation operator at £42,300 a year to May 2031. The tenant carries all repairs, insurance and bills - fully hands-off, zero voids.
Below-Market Entry At £78 per square foot the guide sits 29% below the £110/sqft area average - about £55,800 per income unit for a fully renovated freehold block.
21.4% Net ROCE After a refinance at 75% loan-to-value the return on remaining capital reaches 21.4%, with most of the cash released to recycle into the next deal.
Property overview
TypeFreehold block of 6 self-contained flats
TenureFreehold
Configuration5 x 1-bed + 1 x 2-bed
Total floor area399 sqm / 4,295 sqft
ConstructionPeriod building, fully renovated 2024
EPC statusAll 6 flats certified (C to D)
OccupancyFully let - whole block on one FRI lease
Deal details
Deal typeHands-off FRI block - fixed institutional income
Guide price£335,000
Area average valuation£472,450 (£110/sqft)
Asking vs area average29% below average £/sqft
Lease termFRI to May 2031
Sale methodAvailable via auction
Data packaged24 June 2026
Location - Workington, CA14

General location only - map centred on the Workington CA14 area. The exact address is shared with serious buyers at the appropriate stage. Tiles: OpenStreetMap contributors.

GBP/sqft valuation - CA14 area (20 comparable transactions)
£600k £400k £200k £0 £78/sqft Asking £87/sqft Area Low £110/sqft Area Avg £129/sqft Area High
Asking £335,000 (£78/sqft) Area Low £373,665 (£87/sqft) Area Avg £472,450 (£110/sqft) Area High £554,055 (£129/sqft)

Based on 20 comparable sold transactions within roughly 0.5 miles, September 2024 to December 2025. Subject size 4,295 sqft. The comparable evidence is individual flats and houses; a freehold block is priced as a single lot, so the per-square-foot gap reflects the normal block position rather than pure equity.

EPC certificates (6 units)
Flat 1 - ground floorC
Flat 2 - first floorD
Flat 3 - first floorD
Flat 4 - second floorC
Flat 5 - second floorD
Flat 6 - ground floorD

All 6 flats individually certified C or D - already clear of the proposed minimum-C and minimum-E standards, so no upgrade cost. Certificates provided in the full information pack.

Rental analysis
Configuration6 self-contained flats, one FRI lease
Gross annual (FRI rent)£42,300 pa
Monthly£3,525 pcm
Average per unit£588 / month
Net annual income£42,300 (net = gross, FRI)
Net yield (after costs)11.2%
ROCE after refinance21.4%

Full repairing and insuring lease - the tenant carries repairs, insurance and bills, so net income equals the passing rent. No voids, no letting fees, no management.

Sold comparables
PropertyDatePriceTypeSqft£/sqft
Portland Square, CA14Mar 25£240kFlat / house1,485£162
Lorne Villas, CA14Dec 24£378kHouse2,379£159
Ramsay Brow, CA14Nov 25£160kHouse904£177
Bank Road, CA14Jul 25£175kHouse1,356£129
Elizabeth Street, CA14Oct 24£180kHouse2,077£87

Comparable individual sales in the CA14 area, last 18 months. The subject is a freehold block sold as a single lot rather than per flat. Like-for-like block sales are scarce locally - wider evidence available on request.

Deal Numbers
Purchase Costs
Purchase price£335,000
SDLT (commercial, 6+ units)£6,250
Buyer's premium£20,100
Legal fees£3,500
Sourcing fee (4%)£13,400
Total Capital In£378,250
Income (FRI)
Gross annual income£42,300
Less voids (0%, FRI)£0
Less maintenance (0%, FRI)£0
Less letting fees (0%)£0
Less insurance (tenant)£0
Net Annual Income£42,300
Net Yield11.2%
After Refinance (75% LTV, 6%)
GDV (at cost)£335,000
Loan (75% LTV)£251,250
Annual interest (6%)(£15,075)
Money left in deal£127,000
Net After Finance£27,225 pa
ROCE21.4%

Whole block let on one full repairing and insuring lease, so no voids, maintenance, letting or insurance are deducted (the tenant carries them). GDV shown at purchase price (no refurb - the block was fully renovated in 2024). SDLT at commercial rates for 6 units in one transaction. Figures consistent with the in-house due diligence on this property.

Interested in this deal?
Your Contact
Eldi Levi Hevroni
Buckswell Holdings
Call
020 7070 8343
Mon-Fri 9am-5pm
Email
eldi@buckswell.co.uk
buckswell.co.uk
Request Full Information Pack