Rented normally, you'd make about £93 a month.

Will it pay?Calculator

£93 of every £1,146 is yours to keep, each month

You keep 8p of every pound of rent. The mortgage takes 39p.

+£1,146−£447−£584−£22£93

Rent inMortgageRunning costsTaxProfit

Rent £1,146, modelled from 137 nearby lettings within 500 m

◧ market rent £1,146 · 137 comps2 empty weeks a year assumed

What if I change my assumptions?The dials

At the asking price, 25% deposit, 6.50% charged

Change any of these 16 and every card on this page changes with it. The 6.50% is the 5.75% quoted plus a company premium.

◧ worked out from local rents

What will it cost me to buy?Breakdown

£37,635 + refurb costs

£10,147 of that never comes back — stamp duty, solicitor and lender fees.

£37,635 to buy it

deposit · stamp duty · solicitor · fees~£8,386, unseen

□ works not inspected

What would have to be true?

Nothing — it works at the asking price

The rent covers the mortgage, the running costs and the tax at the £109,950 asked, so there is no discount this card has to name. A lower price would be upside, not a condition.

◧ worked back from the rent

Is the price right?The deeds

Last sold for £75,000 in 2012

Nothing nearby is comparable, but asking is 47% more than the £75,000 paid for it in 2012.

□ this address’s own deeds, no comparable saleHM Land Registry Price Paid Data

Can we trust the rent?Rent evidence

Nearby lettings back this rent

We hold too few nearby asking rents to cross-check this figure, so nothing here confirms it a second way.

+127 more

our bar: 10 within 500 m

our own middle half£1,080–£1,216/mo

■ 137 lettings within 500 m□ no nearby asks to cross-checkAdvertised rents, not signed tenancies

What will the rent borrow?Lender test

The rent carries the whole loan — it could fall 32% and still cover it

Your deposit is what limits this one, not the rent. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£747 needed

of £1,102 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £1,102PRA-style test

How big is it, really?The plan

The plan and the advert, side by side 398 sq ft

Two figures for this house, and neither is a survey. Open for both.

AdvertFloorplan

387 sq ft420 sq ft452 sq ft

387 sq ft452 sq ft

neither is a survey — a tape measure settles it

□ area off the floorplan — not a survey

Is it a good location?Open the map

Leeds City Centre, LS9 8BL

1 of 2 schools in this postcode area rated Good or Outstanding and flood risk checking… — open for the map, the schools and the rest.

Article 4Planning permission required to let by the room

■ postcode area, not this address

What could kill thisThe checks

£1,851 a year in charges for the building, owed even when nobody is living there

The contract the property is sold under sets these charges, and they can go up over the years.

3 problems found · 1 came back clear · 3 we could not check · 2 do not apply to this property

■ from the listinglisting last seen 15 Sep 2026

Which strategy wins?The ways to run it

Short-stay let beats Standard rental by £64 a month

Let it to the council: £3,336 a year less, but they keep paying when it is empty.

Short-stay let+£157 · £46,021 in

56 nearby short-lets within 5.5 km · low confidence

Standard rental+£93 · £46,021 in

Guaranteed council rent−£185 · £46,021 in

Housing-benefit rent−£307 · £46,021 in

Each row: money kept a month, then the cash it ties up. Not compared: Rent by the room (only 1 bedroom) · Do it up, then remortgage (pays back at the remortgage) · Buy, improve & sell (pays out on sale)

◧ 4 ways, one measureranked on money kept each month, at the asking price

What would you walk away with, after 5 years?The five-year sums

+£1,800 after five years on the cash you put in, before tax on the sale

Less than the same cash would have made in a savings account, after tax on the interest. The savings account’s capital is not at risk; the property’s is. A fall of about 27% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £46,021 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£46,021+£127,412−£3,185−£82,463+£6,057+£1,800

Cash you put inSale valueSelling costsMortgageRent keptYou walk with

◧ 2.0%/yr growth assumed