No rent data on file — verify locally before offering.
Why it works
Monthly profit +$103,222/mo from completion — the no.1 reason to invest
1464.9% 5y IRR — strong total return on capital
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Why to be cautious
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
$73K
Return before costson price
—
est rent $127,952not enough comparables
Cash needed
$64K
deposit + costs
Monthly profit
+$103K
net of mgmt + voids
5y Return on your cash
7763.1%
after tax
IRR
1464.9%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $18,125
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$103,222
after mortgage, operating costs & tax
Income
Monthly rent+$127,952
After 2wk voids: $123,031/mo
Outgoings
Mortgage-$362
Operating costs-$24,369
show breakdown ▾
Management (10% of rent)-$12,795
CapEx reserve (5% of rent)-$6,398
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price2117.83%
Cash returnon cash1949.23%
Gross margin$98,662
Cash needed$63,546
Monthly profit payback1m
Data confidence
Lender stress test
Rent-covers-mortgage check145.33
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
$1,535,424
$292,423
$4,341
$0
$309,665
$928,995
$928,995
Year 2
$1,581,487
$301,195
$4,341
$0
$318,988
$956,962
$1,885,958
Year 3
$1,628,931
$310,231
$4,341
$0
$328,590
$985,769
$2,871,727
Year 4
$1,677,799
$319,538
$4,341
$0
$338,480
$1,015,440
$3,887,167
Year 5
$1,728,133
$329,124
$4,341
$0
$348,667
$1,046,001
$4,933,168
Year 5 disposal
Disposal gain (gross)-$41,105
CGT$0
Net Disposal proceeds$78,045
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 cohort6 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 5066.4 km
Reason
6-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Price
$73K
vs comparable
Return before costs
—
est rent $127,952/monot enough comparables
Bedrooms
6
7 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicRent by the room / sharers
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $18,125
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$103,222
after mortgage, operating costs & tax
Income
Monthly rent+$127,952
After 2wk voids: $123,031/mo
Outgoings
Mortgage-$362
Operating costs-$24,369
show breakdown ▾
Management (10% of rent)-$12,795
CapEx reserve (5% of rent)-$6,398
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price2117.83%
Cash returnon cash1949.23%
Gross margin$98,662
Cash needed$63,546
Monthly profit payback1m
Data confidence
Lender stress test
Rent-covers-mortgage check145.33
Rent-covers-mortgage check PASS (target 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)6 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$761
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$4,933,168
Acquisition costs
$64K
25% deposit$18,125
Refurb$43,500
Legal + survey$1,700
Mortgage + broker$2,088
Cash needed$63,546
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