-18.3% 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
$1.32M
Return before costson price
3.07%
est rent $3,389not enough comparables
Cash needed
$500K
deposit + costs
Monthly profit
−$6K
net of mgmt + voids
5y Return on your cash
-72.4%
after tax
IRR
-18.3%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $331,250
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$6,065
after mortgage, operating costs & tax
Income
Monthly rent+$3,389
After 2wk voids: $3,259/mo
Outgoings
Mortgage-$6,611
Operating costs-$2,842
show breakdown ▾
Management (10% of rent)-$339
CapEx reserve (5% of rent)-$169
Council Tax × voids (2w/yr)-$12
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price3.07%
Cash returnon cash-14.55%
Gross margin$416
Cash needed$500,036
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
$40,668
$34,109
$79,337
$0
$0
-$72,779
-$72,779
Year 2
$41,888
$35,133
$79,337
$0
$0
-$72,582
-$145,361
Year 3
$43,145
$36,187
$79,337
$0
$0
-$72,379
-$217,740
Year 4
$44,439
$37,272
$79,337
$0
$0
-$72,171
-$289,910
Year 5
$45,772
$38,390
$79,337
$0
$0
-$71,956
-$361,866
Year 5 disposal
Disposal gain (gross)-$48,826
CGT$0
Net Disposal proceeds$1,426,334
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 cohort2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 4880.2 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
3.07% Return before costs — around the area average for this property type.
Monthly profit −$6,065/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$1.3M
vs comparable
Return before costs
3.07%
est rent $3,389/monot enough comparables
Bedrooms
2
2 bath
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $331,250
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$6,065
after mortgage, operating costs & tax
Income
Monthly rent+$3,389
After 2wk voids: $3,259/mo
Outgoings
Mortgage-$6,611
Operating costs-$2,842
show breakdown ▾
Management (10% of rent)-$339
CapEx reserve (5% of rent)-$169
Council Tax × voids (2w/yr)-$12
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price3.07%
Cash returnon cash-14.55%
Gross margin$416
Cash needed$500,036
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+)2 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$13,913
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$361,866
Acquisition costs
$500K
25% deposit$331,250
Refurb$119,960
Legal + survey$3,700
Mortgage + broker$20,875
Cash needed$500,036
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