-15.9% 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
$135K
Return before costson price
12.19%
est rent $1,371not enough comparables
Cash needed
$118K
deposit + costs
Monthly profit
+$106
net of mgmt + voids
5y Return on your cash
6.3%
after tax
IRR
-15.9%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $33,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$106
after mortgage, operating costs & tax
Income
Monthly rent+$1,371
After 2wk voids: $1,318/mo
Outgoings
Mortgage-$674
Operating costs-$592
show breakdown ▾
Management (10% of rent)-$137
CapEx reserve (5% of rent)-$69
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price12.19%
Cash returnon cash1.07%
Gross margin$727
Cash needed$118,193
Monthly profit payback93y 3m
Data confidence
Lender stress test
Rent-covers-mortgage check0.95
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
$16,452
$7,101
$8,083
$0
$241
$1,027
$1,027
Year 2
$16,946
$7,314
$8,083
$0
$294
$1,254
$2,281
Year 3
$17,454
$7,533
$8,083
$0
$349
$1,488
$3,769
Year 4
$17,978
$7,759
$8,083
$0
$406
$1,729
$5,497
Year 5
$18,517
$7,992
$8,083
$0
$464
$1,977
$7,475
Year 5 disposal
Disposal gain (gross)-$75,075
CGT$0
Net Disposal proceeds$145,325
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 5861.3 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $33,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$106
after mortgage, operating costs & tax
Income
Monthly rent+$1,371
After 2wk voids: $1,318/mo
Outgoings
Mortgage-$674
Operating costs-$592
show breakdown ▾
Management (10% of rent)-$137
CapEx reserve (5% of rent)-$69
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price12.19%
Cash returnon cash1.07%
Gross margin$727
Cash needed$118,193
Monthly profit payback93y 3m
Data confidence
Lender stress test
Rent-covers-mortgage check0.95
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)2 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$1,418
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$7,475
Acquisition costs
$118K
25% deposit$33,750
Refurb$81,000
Legal + survey$1,700
Mortgage + broker$3,025
Cash needed$118,193
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