-2.0% 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
$1.60M
Return before costson price
7.28%
est rent $9,700not enough comparablesRange $5,578–$10,796/mo (Q1–Q3)
Cash needed
$524K
deposit + costs
Monthly profit
−$1K
net of mgmt + voids
5y Return on your cash
-9.6%
after tax
IRR
-2.0%
cash + capital
Rent Range
$5,578–$10,796
Q1–Q3 of comps
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $5,578–$10,796/mo · n=6
Financing
DepositYour cash in — the rest is the mortgage25% · $399,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$1,256
after mortgage, operating costs & tax
Income
Monthly rent+$9,700
After 2wk voids: $9,327/mo
Outgoings
Mortgage-$7,979
Operating costs-$2,977
show breakdown ▾
Management (10% of rent)-$970
CapEx reserve (5% of rent)-$485
Council Tax × voids (2w/yr)-$12
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price7.28%
Cash returnon cash-2.88%
Gross margin$6,349
Cash needed$524,047
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.74
Rent-covers-mortgage check FAIL (need ≥ 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
$116,400
$35,729
$95,744
$0
$0
-$15,073
-$15,073
Year 2
$119,892
$36,801
$95,744
$0
$0
-$12,653
-$27,726
Year 3
$123,489
$37,905
$95,744
$0
$0
-$10,160
-$37,886
Year 4
$127,193
$39,042
$95,744
$0
$0
-$7,593
-$45,479
Year 5
$131,009
$40,214
$95,744
$0
$0
-$4,948
-$50,427
Year 5 disposal
Disposal gain (gross)$50
CGT$9
Net Disposal proceeds$1,721,281
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 · 8282.1 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
est rent $9,700/monot enough comparablesRange $5,578–$10,796/mo (Q1–Q3)
Bedrooms
3
2 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $5,578–$10,796/mo · n=6
Financing
DepositYour cash in — the rest is the mortgage25% · $399,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$1,256
after mortgage, operating costs & tax
Income
Monthly rent+$9,700
After 2wk voids: $9,327/mo
Outgoings
Mortgage-$7,979
Operating costs-$2,977
show breakdown ▾
Management (10% of rent)-$970
CapEx reserve (5% of rent)-$485
Council Tax × voids (2w/yr)-$12
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price7.28%
Cash returnon cash-2.88%
Gross margin$6,349
Cash needed$524,047
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.74
Rent-covers-mortgage check FAIL (need ≥ 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$16,790
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$50,427
Acquisition costs
$524K
25% deposit$399,750
Refurb$86,560
Legal + survey$3,700
Mortgage + broker$24,985
Cash needed$524,047
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