Monthly profit +$261/mo from completion — the no.1 reason to invest
10.44% return before costs — above-market
Why to be cautious
-16.5% 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
$575K
Return before costson price
10.44%
est rent $5,004not enough comparables
Cash needed
$503K
deposit + costs
Monthly profit
+$261
net of mgmt + voids
5y Return on your cash
4.4%
after tax
IRR
-16.5%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $143,725
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$261
after mortgage, operating costs & tax
Income
Monthly rent+$5,004
After 2wk voids: $4,812/mo
Outgoings
Mortgage-$2,869
Operating costs-$1,874
show breakdown ▾
Management (10% of rent)-$500
CapEx reserve (5% of rent)-$250
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price10.44%
Cash returnon cash0.62%
Gross margin$2,938
Cash needed$503,325
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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
$60,048
$22,488
$34,423
$0
$596
$2,541
$2,541
Year 2
$61,849
$23,162
$34,423
$0
$810
$3,454
$5,995
Year 3
$63,705
$23,857
$34,423
$0
$1,031
$4,393
$10,388
Year 4
$65,616
$24,573
$34,423
$0
$1,258
$5,362
$15,750
Year 5
$67,585
$25,310
$34,423
$0
$1,492
$6,359
$22,109
Year 5 disposal
Disposal gain (gross)-$315,370
CGT$0
Net Disposal proceeds$618,868
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileFamily let
Tenant profilelikely cohort4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 5891.2 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $143,725
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$261
after mortgage, operating costs & tax
Income
Monthly rent+$5,004
After 2wk voids: $4,812/mo
Outgoings
Mortgage-$2,869
Operating costs-$1,874
show breakdown ▾
Management (10% of rent)-$500
CapEx reserve (5% of rent)-$250
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price10.44%
Cash returnon cash0.62%
Gross margin$2,938
Cash needed$503,325
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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$6,036
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$22,109
Acquisition costs
$503K
25% deposit$143,725
Refurb$344,940
Legal + survey$2,900
Mortgage + broker$9,624
Cash needed$503,325
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