Rented normally, it costs you £178 a month. That is £2,141 a year, every year you hold it.

Will it pay?Calculator

You top up £178 a month — the mortgage takes 71p of every pound of rent

Borrowing £32,942 less would close that shortfall — which is £32,942 more cash at the start, on top of the deposit.

+£1,690−£1,198−£670−£178

Rent inMortgageRunning costsShort by

The rent covers £1,690 of that — you cover £178

◧ market rent £1,690 · 143 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

£101,200 + refurb costs

And about £10,706 more over five years, because it loses £178 every month you hold it — before any repair. That already assumes the rent never falls.

£101,200 to buy it

deposit · stamp duty · solicitor · fees~£13,421, unseen

□ works not inspected

What would have to be true?The working

£40,000 off and it stops losing money

At the asking price you feed it £178 a month. At £251,067 the rent covers everything — leaving stamp duty of £15,107 at that price.

offer £251,067

asked £295,000

◧ worked back from the rent■ stamp duty re-bandedrounded down to £5,000 — the rent it works back from is an estimate

Is the price right?The deeds

Last sold for £300,000 in 2023

Nothing nearby is comparable, and it is asking about what it fetched in 2023.

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

What will the rent borrow?Lender test

The rent carries £179,310 of the £221,250 loan

That £41,940 is yours to find on top of the deposit. Tested at 125% instead of 145% — a company or a basic-rate taxpayer usually is — the gap is £13,250. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£2,005 needed

more than the £1,625 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £1,625PRA-style test

How big is it, really?The working

Smaller than the advert claims 743 sq ft

The advert and the survey disagree — open for both figures and the gap.

AdvertMeasured

474 sq ft636 sq ft797 sq ft

474 sq ft797 sq ft

the survey is what every price-per-foot figure on this page uses

■ area measured on site

Is it a good location?Open the map

Hayes, UB3 1FP

1 of 4 schools in this postcode area rated Good or Outstanding and flood risk checking… — open for the map, the schools and the rest.

Article 4Not assessed for this address

■ postcode area, not this address

What to know before you offerThe checks

Every tenancy here is periodic, with no Section 21 to end it

Tenancies are now periodic, with no Section 21 — budget a longer void.

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

■ from the Renters’ Rights Act 2025listing last seen 16 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £178 a month

Let it to the council: £5,712 a year less, but they keep paying when it is empty.

Standard rental−£178 · £114,621 in

Guaranteed council rent−£654 · £114,621 in

Housing-benefit rent−£805 · £114,621 in

Short-stay let−£1,213 · £114,621 in

6 nearby short-lets within 5.5 km · medium confidence

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

−£20,517 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 25% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £114,621 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£114,621+£335,335−£8,383−£221,250−£11,598−£20,517

Cash you put inSale valueSelling costsMortgageRent lossesYou are down

◧ 2.0%/yr growth assumed