No rent data on file — verify locally before offering.
Why it works
Monthly profit +$563/mo from completion — the no.1 reason to invest
698.1% 5y IRR — strong total return on capital
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Why to be cautious
Floor area 450 sqft — small for the type
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
$895
Return before costson price
—
est rent $886not enough comparables
Cash needed
$788
deposit + costs
Monthly profit
+$563
net of mgmt + voids
5y Return on your cash
3692.0%
after tax
IRR
698.1%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $224
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$563
after mortgage, operating costs & tax
Income
Monthly rent+$886
After 2wk voids: $852/mo
Outgoings
Mortgage-$4
Operating costs-$318
show breakdown ▾
Management (10% of rent)-$89
CapEx reserve (5% of rent)-$44
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price1187.93%
Cash returnon cash858.17%
Gross margin$534
Cash needed$788
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check3.99
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
$10,632
$3,817
$54
$0
$1,285
$5,476
$5,476
Year 2
$10,951
$3,931
$54
$0
$1,324
$5,642
$11,118
Year 3
$11,279
$4,049
$54
$0
$1,364
$5,812
$16,931
Year 4
$11,618
$4,171
$54
$0
$1,405
$5,988
$22,919
Year 5
$11,966
$4,296
$54
$0
$1,447
$6,170
$29,089
Year 5 disposal
Disposal gain (gross)-$2,187
CGT$0
Net Disposal proceeds$963
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 cohort1 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 5662.3 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Price
$895
vs comparable
Return before costs
—
est rent $886/monot enough comparables
Bedrooms
1
1 bath
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $224
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$563
after mortgage, operating costs & tax
Income
Monthly rent+$886
After 2wk voids: $852/mo
Outgoings
Mortgage-$4
Operating costs-$318
show breakdown ▾
Management (10% of rent)-$89
CapEx reserve (5% of rent)-$44
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price1187.93%
Cash returnon cash858.17%
Gross margin$534
Cash needed$788
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check3.99
Rent-covers-mortgage check PASS (target 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)1 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$9
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$29,089
Acquisition costs
$788
25% deposit$224
Refurb$537
Legal + survey$1,700
Mortgage + broker$1,013
Cash needed$788
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