-10.7% 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
$318K
Return before costson price
5.98%
est rent $1,584not enough comparablesRange $1,685–$2,078/mo (Q1–Q3)
Cash needed
$130K
deposit + costs
Monthly profit
−$684
net of mgmt + voids
5y Return on your cash
-29.1%
after tax
IRR
-10.7%
cash + capital
Rent Range
$1,685–$2,078
Q1–Q3 of comps
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,685–$2,078/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $79,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$684
after mortgage, operating costs & tax
Income
Monthly rent+$1,584
After 2wk voids: $1,523/mo
Outgoings
Mortgage-$1,587
Operating costs-$682
show breakdown ▾
Management (10% of rent)-$158
CapEx reserve (5% of rent)-$79
Council Tax × voids (2w/yr)-$7
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.98%
Cash returnon cash-6.33%
Gross margin$841
Cash needed$129,688
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.56
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
$19,008
$8,181
$19,041
$0
$0
-$8,214
-$8,214
Year 2
$19,578
$8,426
$19,041
$0
$0
-$7,889
-$16,102
Year 3
$20,166
$8,679
$19,041
$0
$0
-$7,554
-$23,657
Year 4
$20,771
$8,939
$19,041
$0
$0
-$7,210
-$30,866
Year 5
$21,394
$9,207
$19,041
$0
$0
-$6,855
-$37,721
Year 5 disposal
Disposal gain (gross)-$23,725
CGT$0
Net Disposal proceeds$342,320
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 Aberdeen · 7126 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
5.98% Return before costs — around the area average for this property type.
Monthly profit −$684/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$318K
vs comparable
Return before costs
5.98%
est rent $1,584/monot enough comparablesRange $1,685–$2,078/mo (Q1–Q3)
Bedrooms
1
1 bath
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,685–$2,078/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $79,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$684
after mortgage, operating costs & tax
Income
Monthly rent+$1,584
After 2wk voids: $1,523/mo
Outgoings
Mortgage-$1,587
Operating costs-$682
show breakdown ▾
Management (10% of rent)-$158
CapEx reserve (5% of rent)-$79
Council Tax × voids (2w/yr)-$7
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.98%
Cash returnon cash-6.33%
Gross margin$841
Cash needed$129,688
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.56
Rent-covers-mortgage check FAIL (need ≥ 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$3,339
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$37,721
Acquisition costs
$130K
25% deposit$79,500
Refurb$39,535
Legal + survey$2,150
Mortgage + broker$5,770
Cash needed$129,688
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