Monthly profit +$446/mo from completion — the no.1 reason to invest
11.80% return before costs — above-market
Why to be cautious
-11.6% 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
$375K
Return before costson price
11.80%
est rent $3,687not enough comparablesRange $2,527–$2,714/mo (Q1–Q3)
Cash needed
$270K
deposit + costs
Monthly profit
+$446
net of mgmt + voids
5y Return on your cash
10.6%
after tax
IRR
-11.6%
cash + capital
Rent Range
$2,527–$2,714
Q1–Q3 of comps
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,527–$2,714/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $93,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$446
after mortgage, operating costs & tax
Income
Monthly rent+$3,687
After 2wk voids: $3,545/mo
Outgoings
Mortgage-$1,871
Operating costs-$1,370
show breakdown ▾
Management (10% of rent)-$369
CapEx reserve (5% of rent)-$184
Council Tax × voids (2w/yr)-$7
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price11.80%
Cash returnon cash1.98%
Gross margin$2,175
Cash needed$269,723
Monthly profit payback50y 5m
Data confidence
Lender stress test
Rent-covers-mortgage check1.01
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
$44,244
$16,438
$22,454
$0
$1,017
$4,335
$4,335
Year 2
$45,571
$16,931
$22,454
$0
$1,175
$5,011
$9,346
Year 3
$46,938
$17,439
$22,454
$0
$1,339
$5,706
$15,052
Year 4
$48,347
$17,963
$22,454
$0
$1,507
$6,423
$21,475
Year 5
$49,797
$18,501
$22,454
$0
$1,680
$7,162
$28,637
Year 5 disposal
Disposal gain (gross)-$148,505
CGT$0
Net Disposal proceeds$403,680
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 cohort4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 7227.5 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
est rent $3,687/monot enough comparablesRange $2,527–$2,714/mo (Q1–Q3)
Bedrooms
4
3 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,527–$2,714/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $93,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$446
after mortgage, operating costs & tax
Income
Monthly rent+$3,687
After 2wk voids: $3,545/mo
Outgoings
Mortgage-$1,871
Operating costs-$1,370
show breakdown ▾
Management (10% of rent)-$369
CapEx reserve (5% of rent)-$184
Council Tax × voids (2w/yr)-$7
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price11.80%
Cash returnon cash1.98%
Gross margin$2,175
Cash needed$269,723
Monthly profit payback50y 5m
Data confidence
Lender stress test
Rent-covers-mortgage check1.01
Rent-covers-mortgage check PASS (target 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)4 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$3,938
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$28,637
Acquisition costs
$270K
25% deposit$93,750
Refurb$167,535
Legal + survey$2,150
Mortgage + broker$6,625
Cash needed$269,723
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