Monthly profit +$335/mo from completion — the no.1 reason to invest
11.88% return before costs — above-market
Why to be cautious
-14.4% 5y IRR — capital outlay disproportionate to returns
No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Price
$209K
Return before costson price
11.88%
est rent $2,069not enough comparables
Cash needed
$183K
deposit + costs
Monthly profit
+$335
net of mgmt + voids
5y Return on your cash
11.1%
after tax
IRR
-14.4%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $52,250
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$335
after mortgage, operating costs & tax
Income
Monthly rent+$2,069
After 2wk voids: $1,989/mo
Outgoings
Mortgage-$1,043
Operating costs-$691
show breakdown ▾
Management (10% of rent)-$207
CapEx reserve (5% of rent)-$103
Council Tax × voids (2w/yr)-$6
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price11.88%
Cash returnon cash2.19%
Gross margin$1,298
Cash needed$183,043
Monthly profit payback45y 7m
Data confidence
Lender stress test
Rent-covers-mortgage check1.08
Rent-covers-mortgage check PASS (target 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$24,828
$8,297
$12,514
$0
$763
$3,253
$3,253
Year 2
$25,573
$8,546
$12,514
$0
$857
$3,655
$6,908
Year 3
$26,340
$8,803
$12,514
$0
$954
$4,069
$10,977
Year 4
$27,130
$9,067
$12,514
$0
$1,054
$4,495
$15,473
Year 5
$27,944
$9,339
$12,514
$0
$1,157
$4,934
$20,407
Year 5 disposal
Disposal gain (gross)-$115,296
CGT$0
Net Disposal proceeds$224,984
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileFamily let
Tenant profilelikely cohort3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Glasgow · 5788.7 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $52,250
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$335
after mortgage, operating costs & tax
Income
Monthly rent+$2,069
After 2wk voids: $1,989/mo
Outgoings
Mortgage-$1,043
Operating costs-$691
show breakdown ▾
Management (10% of rent)-$207
CapEx reserve (5% of rent)-$103
Council Tax × voids (2w/yr)-$6
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price11.88%
Cash returnon cash2.19%
Gross margin$1,298
Cash needed$183,043
Monthly profit payback45y 7m
Data confidence
Lender stress test
Rent-covers-mortgage check1.08
Rent-covers-mortgage check PASS (target 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)3 bd
If converted
Net Rent by the room yield—
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Tax & exit
Ltd Co
Tax bandLtd Co 25%
Mortgage-interest tax rule credit$2,195
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$20,407
Acquisition costs
$183K
25% deposit$52,250
Refurb$125,400
Legal + survey$1,700
Mortgage + broker$4,135
Cash needed$183,043
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Your notes
Auto-saves
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones Estimates not financial advice