No rent data on file — verify locally before offering.
Why it works
Monthly profit +$3,074/mo from completion — the no.1 reason to invest
754.4% 5y IRR — strong total return on capital
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Why to be cautious
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
$5K
Return before costson price
—
est rent $4,004not enough comparables
Cash needed
$4K
deposit + costs
Monthly profit
+$3K
net of mgmt + voids
5y Return on your cash
3990.8%
after tax
IRR
754.4%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $1,125
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$3,074
after mortgage, operating costs & tax
Income
Monthly rent+$4,004
After 2wk voids: $3,850/mo
Outgoings
Mortgage-$22
Operating costs-$908
show breakdown ▾
Management (10% of rent)-$400
CapEx reserve (5% of rent)-$200
Council Tax × voids (2w/yr)-$5
Service charge + ground rent-$175
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price1067.73%
Cash returnon cash927.60%
Gross margin$2,942
Cash needed$3,976
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check15.95
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
$48,048
$10,895
$269
$0
$7,008
$29,876
$29,876
Year 2
$49,489
$11,222
$269
$0
$7,220
$30,778
$60,654
Year 3
$50,974
$11,558
$269
$0
$7,438
$31,708
$92,363
Year 4
$52,503
$11,905
$269
$0
$7,662
$32,667
$125,030
Year 5
$54,078
$12,262
$269
$0
$7,894
$33,653
$158,682
Year 5 disposal
Disposal gain (gross)-$4,446
CGT$0
Net Disposal proceeds$4,844
What we verified
What we verified
2 total · click to expand
00020 ok · 0 caution · 0 fail · 2 unknown
Investor
Tenant profileUnknown
Tenant profilelikely cohort0 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Aberdeen · 7248.1 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $1,125
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$3,074
after mortgage, operating costs & tax
Income
Monthly rent+$4,004
After 2wk voids: $3,850/mo
Outgoings
Mortgage-$22
Operating costs-$908
show breakdown ▾
Management (10% of rent)-$400
CapEx reserve (5% of rent)-$200
Council Tax × voids (2w/yr)-$5
Service charge + ground rent-$175
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price1067.73%
Cash returnon cash927.60%
Gross margin$2,942
Cash needed$3,976
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check15.95
Rent-covers-mortgage check PASS (target 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)0 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$47
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$158,682
Acquisition costs
$4K
25% deposit$1,125
Refurb$2,700
Legal + survey$2,000
Mortgage + broker$1,068
Cash needed$3,976
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