-16.3% 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
$3.25M
Return before costson price
2.80%
est rent $7,577not enough comparablesRange $3,468–$7,476/mo (Q1–Q3)
Cash needed
$1.18M
deposit + costs
Monthly profit
−$13K
net of mgmt + voids
5y Return on your cash
-67.7%
after tax
IRR
-16.3%
cash + capital
Rent Range
$3,468–$7,476
Q1–Q3 of comps
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,468–$7,476/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $812,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$13,468
after mortgage, operating costs & tax
Income
Monthly rent+$7,577
After 2wk voids: $7,286/mo
Outgoings
Mortgage-$16,217
Operating costs-$4,828
show breakdown ▾
Management (10% of rent)-$758
CapEx reserve (5% of rent)-$379
Council Tax × voids (2w/yr)-$15
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price2.80%
Cash returnon cash-13.72%
Gross margin$2,458
Cash needed$1,177,780
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.27
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
$90,924
$57,936
$194,601
$0
$0
-$161,613
-$161,613
Year 2
$93,652
$59,674
$194,601
$0
$0
-$160,623
-$322,236
Year 3
$96,461
$61,464
$194,601
$0
$0
-$159,604
-$481,839
Year 4
$99,355
$63,308
$194,601
$0
$0
-$158,554
-$640,393
Year 5
$102,336
$65,207
$194,601
$0
$0
-$157,472
-$797,865
Year 5 disposal
Disposal gain (gross)-$97,479
CGT$0
Net Disposal proceeds$3,498,556
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 · 4841.8 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
2.80% Return before costs — around the area average for this property type.
Monthly profit −$13,468/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$3.3M
vs comparable
Return before costs
2.80%
est rent $7,577/monot enough comparablesRange $3,468–$7,476/mo (Q1–Q3)
Bedrooms
4
5 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,468–$7,476/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $812,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$13,468
after mortgage, operating costs & tax
Income
Monthly rent+$7,577
After 2wk voids: $7,286/mo
Outgoings
Mortgage-$16,217
Operating costs-$4,828
show breakdown ▾
Management (10% of rent)-$758
CapEx reserve (5% of rent)-$379
Council Tax × voids (2w/yr)-$15
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price2.80%
Cash returnon cash-13.72%
Gross margin$2,458
Cash needed$1,177,780
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.27
Rent-covers-mortgage check FAIL (need ≥ 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$34,125
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$797,865
Acquisition costs
$1.2M
25% deposit$812,500
Refurb$277,335
Legal + survey$3,700
Mortgage + broker$49,750
Cash needed$1,177,780
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