Rented normally, it costs you £300 a month. That is £3,597 a year, every year you hold it.

Will it pay?Calculator

You top up £300 a month — the mortgage takes 74p of every pound of rent

Borrowing £55,339 less would close that shortfall — which is £55,339 more cash at the start, on top of the deposit.

+£1,020−£752−£568−£300

Rent inMortgageRunning costsShort by

The rent covers £1,020 of that — you cover £300

□ service charge not published2 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

£62,475 + refurb costs

And about £17,985 more over five years, because it loses £300 every month you hold it — before any repair. That already assumes the rent never falls.

£62,475 to buy it

deposit · stamp duty · solicitor · fees~£13,409, unseen

□ works not inspected

What would have to be true?The working

£70,000 off and it stops losing money

At the asking price you feed it £300 a month. At £111,199 the rent covers everything — leaving stamp duty of £5,560 at that price.

offer £111,199

asked £185,000

◧ 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 £185,000 in 2026

Nothing nearby is comparable, and it is asking about what it fetched in 2026.

□ 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.

+31 more

our bar: 10 within 500 m

our own middle half£946–£1,100/mo

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

What will the rent borrow?Lender test

The rent carries £108,223 of the £138,750 loan

That £30,527 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 £13,212. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£1,257 needed

more than the £981 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £981PRA-style test

How big is it, really?The plan

One figure, and nothing checking it 913 sq ft

Only the agent’s figure exists for this house. Open for what that means.

□ area unchecked — agent’s own

Is it a good location?Open the map

No school rated Good or better in this postcode area

1 school in this postcode area, none rated Good or better 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 could kill thisThe checks

You would need a licence from the council first

Letting without the council’s licence is an offence, and the fee is in no figure here.

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

■ from council licensing registerlisting last seen 18 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £300 a month

Let it to the council: £1,620 a year less, but they keep paying when it is empty.

Standard rental−£300 · £75,884 in

Guaranteed council rent−£435 · £75,884 in

Housing-benefit rent−£641 · £75,884 in

Each row: money kept a month, then the cash it ties up. Not compared: Rent by the room (only 2 bedrooms) · Do it up, then remortgage (pays back at the remortgage) · Short-stay let (no local short-let data) · Buy, improve & sell (pays out on sale)

◧ 3 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

−£25,586 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 £75,884 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£75,884+£213,878−£5,347−£138,750−£19,483−£25,586

Cash you put inSale valueSelling costsMortgageRent lossesYou are down

◧ 2.0%/yr growth assumed