-18.2% 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
$1.35M
Return before costson price
3.00%
est rent $3,378not enough comparablesRange $1,657–$2,516/mo (Q1–Q3)
Cash needed
$520K
deposit + costs
Monthly profit
−$6K
net of mgmt + voids
5y Return on your cash
-69.1%
after tax
IRR
-18.2%
cash + capital
Rent Range
$1,657–$2,516
Q1–Q3 of comps
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,657–$2,516/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $337,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$6,035
after mortgage, operating costs & tax
Income
Monthly rent+$3,378
After 2wk voids: $3,248/mo
Outgoings
Mortgage-$6,736
Operating costs-$2,677
show breakdown ▾
Management (10% of rent)-$338
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 price3.00%
Cash returnon cash-13.91%
Gross margin$571
Cash needed$520,460
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
$40,536
$32,119
$80,834
$0
$0
-$72,418
-$72,418
Year 2
$41,752
$33,083
$80,834
$0
$0
-$72,165
-$144,583
Year 3
$43,005
$34,076
$80,834
$0
$0
-$71,905
-$216,488
Year 4
$44,295
$35,098
$80,834
$0
$0
-$71,637
-$288,125
Year 5
$45,624
$36,151
$80,834
$0
$0
-$71,361
-$359,487
Year 5 disposal
Disposal gain (gross)-$80,039
CGT$0
Net Disposal proceeds$1,453,246
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 · 7180.4 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
3.00% Return before costs — around the area average for this property type.
Monthly profit −$6,035/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$1.4M
vs comparable
Return before costs
3.00%
est rent $3,378/monot enough comparablesRange $1,657–$2,516/mo (Q1–Q3)
Bedrooms
2
3 bath
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,657–$2,516/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $337,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$6,035
after mortgage, operating costs & tax
Income
Monthly rent+$3,378
After 2wk voids: $3,248/mo
Outgoings
Mortgage-$6,736
Operating costs-$2,677
show breakdown ▾
Management (10% of rent)-$338
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 price3.00%
Cash returnon cash-13.91%
Gross margin$571
Cash needed$520,460
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$14,175
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$359,487
Acquisition costs
$520K
25% deposit$337,500
Refurb$152,585
Legal + survey$3,700
Mortgage + broker$21,250
Cash needed$520,460
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