Rented normally, it costs you £1,103 a month. That is £13,241 a year, every year you hold it.

Will it pay?Calculator

The mortgage alone costs more than the whole rent — you top up £1,103 a month

It is £1,103 a month short. Borrowing £203,703 less would close that shortfall — which is £203,703 more cash at the start, on top of the deposit.

+£2,444−£2,844−£704−£1,103

Rent inMortgageRunning costsShort by

The rent covers £2,444 of that — you cover £1,103

◧ market rent £2,444 · 21 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

£249,400 + refurb costs

And about £66,204 more over five years, because it loses £1,103 every month you hold it — before any repair. That already assumes the rent never falls.

£249,400 to buy it

deposit · stamp duty · solicitor · fees~£23,506, unseen

□ works not inspected

What would have to be true?The working

£270,000 off and it stops losing money

At the asking price you feed it £1,103 a month. At £428,340 the rent covers everything — leaving stamp duty of £32,834 at that price.

offer £428,340

asked £700,000

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

What will the rent borrow?Lender test

The rent carries £259,310 of the £525,000 loan

That £265,690 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 £224,200. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£4,758 needed

more than the £2,350 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £2,350PRA-style test

Who has to say yes?Council record

Enfield council approves 66% — 63% on a cautious reading

A council-wide rate across 751 HMO decisions, not a forecast for this address.

66%

0%50%100%

never approvesalways approves

the band is the cautious reading of the same 751 decisions — as low as 63%

■ Article 4 — planning permission requireddecision record held for this authority

How big is it, really?The plan

The rooms are on the plan; the total is not

The plan is on file; the floor area is not.

□ no floor area published

Is it a good location?Open the map

Enfield, EN1 2RS

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

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.

3 problems found · 2 came back clear · 3 we could not check · 1 does 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 £1,103 a month

Let it to the council: £3,408 a year less, but they keep paying when it is empty.

Standard rental−£1,103 · £272,906 in

Guaranteed council rent−£1,387 · £272,906 in

Rent by the room−£1,564 · £298,906 in

Housing-benefit rent−£1,815 · £272,906 in

Short-stay let−£2,390 · £272,906 in

8 nearby short-lets within 5.5 km · low confidence

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

◧ 5 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

−£99,639 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 £272,906 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£272,906+£789,726−£19,743−£525,000−£71,716−£99,639

Cash you put inSale valueSelling costsMortgageRent lossesYou are down

◧ 2.0%/yr growth assumed