Rented normally, you'd make about £26 a month.

Will it pay?Calculator

£26 of every £3,105 is yours to keep, each month

You keep under 1p of every pound of rent. The mortgage takes 72p.

+£3,105−£2,234−£839−£6£26

Rent inMortgageRunning costsTaxProfit

Rent £3,105, modelled from 8 nearby lettings

◧ market rent £3,105 · 8 comps2 empty weeks a year assumed

What if I change my assumptions?The dials

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

Try your own numbersLive

You keep£26/mo

All-in cash£215,213

Payback697.8 yrs

Offer−+

Deposit−+

Mortgage rate−+

Rent−+

Worked at 6.50% — 5.75% quoted plus a company premium.

◧ worked out from local rents

What will it cost me to buy?Breakdown

£194,650 + refurb costs

£57,150 of that never comes back — stamp duty, solicitor and lender fees.

£194,650 to buy it

deposit · stamp duty · solicitor · fees~£20,563, 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 £550,000 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

What will the rent borrow?Lender test

The rent carries £329,443 of the £412,500 loan

That £83,057 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 £30,346. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£3,738 needed

more than the £2,986 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £2,986PRA-style test

How big is it, really?The plan

The plan and the advert, side by side 1,489 sq ft

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

AdvertFloorplan

1.5k sq ft1.5k sq ft1.5k sq ft

1,479 sq ft1,499 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

Essex, CM15 0HH

2 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 · 2 came back clear · 5 we could not check · 1 does not apply to this property

■ from the Renters’ Rights Act 2025listing last seen 19 Sep 2026

Which strategy wins?The ways to run it

Nothing here beats a plain let

Standard rental also ties up the least cash, £215,213.

Standard rental+£26 · £215,213 in

Rent by the room−£539 · £249,213 in

Housing-benefit rent−£1,465 · £215,213 in

Each row: money kept a month, then the cash it ties up. Not compared: Do it up, then remortgage (pays back at the remortgage) · Short-stay let (no local short-let data) · Guaranteed council rent (no scheme in this borough) · 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

−£19,591 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 £215,213 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£215,213+£622,002−£15,550−£412,500+£1,671−£19,591

Cash you put inSale valueSelling costsMortgageRent keptYou are down

◧ 2.0%/yr growth assumed