-14.8% 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
$350K
Return before costson price
6.29%
est rent $1,835not enough comparables
Cash needed
$198K
deposit + costs
Monthly profit
−$646
net of mgmt + voids
5y Return on your cash
-17.5%
after tax
IRR
-14.8%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $87,475
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$646
after mortgage, operating costs & tax
Income
Monthly rent+$1,835
After 2wk voids: $1,764/mo
Outgoings
Mortgage-$1,746
Operating costs-$735
show breakdown ▾
Management (10% of rent)-$184
CapEx reserve (5% of rent)-$92
Council Tax × voids (2w/yr)-$7
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price6.29%
Cash returnon cash-3.92%
Gross margin$1,029
Cash needed$197,958
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.60
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
$22,020
$8,819
$20,951
$0
$0
-$7,750
-$7,750
Year 2
$22,681
$9,084
$20,951
$0
$0
-$7,354
-$15,104
Year 3
$23,361
$9,356
$20,951
$0
$0
-$6,946
-$22,051
Year 4
$24,062
$9,637
$20,951
$0
$0
-$6,526
-$28,577
Year 5
$24,784
$9,926
$20,951
$0
$0
-$6,093
-$34,670
Year 5 disposal
Disposal gain (gross)-$84,298
CGT$0
Net Disposal proceeds$376,660
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 · 5806.3 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
6.29% Return before costs — around the area average for this property type.
Monthly profit −$646/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$350K
vs comparable
Return before costs
6.29%
est rent $1,835/monot enough comparables
Bedrooms
3
2 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $87,475
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$646
after mortgage, operating costs & tax
Income
Monthly rent+$1,835
After 2wk voids: $1,764/mo
Outgoings
Mortgage-$1,746
Operating costs-$735
show breakdown ▾
Management (10% of rent)-$184
CapEx reserve (5% of rent)-$92
Council Tax × voids (2w/yr)-$7
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price6.29%
Cash returnon cash-3.92%
Gross margin$1,029
Cash needed$197,958
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.60
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$3,674
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$34,670
Acquisition costs
$198K
25% deposit$87,475
Refurb$101,910
Legal + survey$2,150
Mortgage + broker$6,249
Cash needed$197,958
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