-12.4% 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
$995K
Return before costson price
5.66%
est rent $4,697not enough comparables
Cash needed
$434K
deposit + costs
Monthly profit
−$2K
net of mgmt + voids
5y Return on your cash
-30.0%
after tax
IRR
-12.4%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $248,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$2,331
after mortgage, operating costs & tax
Income
Monthly rent+$4,697
After 2wk voids: $4,516/mo
Outgoings
Mortgage-$4,965
Operating costs-$2,063
show breakdown ▾
Management (10% of rent)-$470
CapEx reserve (5% of rent)-$235
Council Tax × voids (2w/yr)-$12
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.66%
Cash returnon cash-6.44%
Gross margin$2,453
Cash needed$434,101
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.54
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
$56,364
$24,760
$59,578
$0
$0
-$27,974
-$27,974
Year 2
$58,055
$25,503
$59,578
$0
$0
-$27,026
-$55,000
Year 3
$59,797
$26,268
$59,578
$0
$0
-$26,050
-$81,050
Year 4
$61,590
$27,056
$59,578
$0
$0
-$25,044
-$106,094
Year 5
$63,438
$27,868
$59,578
$0
$0
-$24,008
-$130,102
Year 5 disposal
Disposal gain (gross)-$105,289
CGT$0
Net Disposal proceeds$1,071,096
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 · 4747 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
5.66% Return before costs — around the area average for this property type.
Monthly profit −$2,331/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$995K
vs comparable
Return before costs
5.66%
est rent $4,697/monot enough comparables
Bedrooms
3
3 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $248,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$2,331
after mortgage, operating costs & tax
Income
Monthly rent+$4,697
After 2wk voids: $4,516/mo
Outgoings
Mortgage-$4,965
Operating costs-$2,063
show breakdown ▾
Management (10% of rent)-$470
CapEx reserve (5% of rent)-$235
Council Tax × voids (2w/yr)-$12
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.66%
Cash returnon cash-6.44%
Gross margin$2,453
Cash needed$434,101
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.54
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$10,448
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$130,102
Acquisition costs
$434K
25% deposit$248,750
Refurb$158,585
Legal + survey$2,900
Mortgage + broker$15,925
Cash needed$434,101
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