Alliance House

• Price £1.61M, annual rent £170k

• Gross yield: 10.6%

• 63% senior debt

• £453,550 contribution (27%)

• Annual cash flow ~£63.3k, 14%

• Expected Term ~7 years

• Equity multiplier 3.55x