Offer the asking price£180,000Asking price from listing
Deposit a typical assumption25%Standard 75% LTV for BTL
Mortgage rate a typical assumption5.75%5-year fixed at 75% LTV — 5.75% (as of 2026-09-14). 5.75% headline + 0.75pp limited-company product premium = 6.50% charged in this model.
Rent worked out from local rents£1,319/moEstimated rent from 105 comparables. Range £1,157–£1,504/mo.
Empty weeks a year a typical assumption2 wksTypical voids for BTL
Doing it up a typical figure, not a quote£9,758Per-property refurb estimate from the element rate-card model (£7,319–£13,661 range), VAT-inclusive
Mortgage term a general default, not this property25 yrs
Fixed for a typical assumption5 yrsFixed for 5 years (5-year fixed at 75% LTV); after the fix the projection charges the reversion rate — a stated assumption, not a forecast.
Stress rate a typical assumption7.50%The higher of 5.5% and your rate + 2 points (PRA SS13/16): 7.5%
Solicitor + survey a typical figure, not a quote£2,430Listed-building flat — £1,680 legal + £750 survey
Lender fees a typical figure, not a quote£3,7002% product fee on £135,000 loan + £1,000 booking fee
Letting agent a typical assumption10%Typical BTL agency rate
Insurance a typical figure, not a quote£20/moTypical BTL building+landlord cover for sub-£200K
Maintenance a typical figure, not a quote£67/moSemi/flat: £67/mo proxy
Service charge a typical figure, not a quote£110/moFrom listing description: £1,320/yr
Ground rent a typical figure, not a quote£25/moLeasehold fallback: £300/yr proxy — confirm in lease
These are this page’s own derivation notes, unedited. A figure marked a typical figure, not a quote is our model of a cost for a property of this kind in this area — not a price anybody has given you, and the first thing worth replacing with a real one.