Rented normally, it costs you £83 a month. That is £998 a year, every year you hold it.

Will it pay?Calculator

You top up £83 a month — the mortgage takes 29p of every pound of rent

Borrowing £15,348 less would close that shortfall — which is £15,348 more cash at the start, on top of the deposit.

£454 running

£550 rent in£83 short

£175 of that is a guess — no service charge published.

□ 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

£16,455 + refurb costs

And about £4,988 more over five years, because it loses £83 every month you hold it — before any repair. That already assumes the rent never falls.

£16,455 to buy it

~£7,130

deposit · stamp duty · solicitor · feeswe haven’t been inside

□ works not inspected

What would have to be true?

No recorded basis for the rent to work from

Every price on this card is that rent inverted, and this row records no basis for its rent — not that the rent is wrong, but that we cannot show it was measured against nearby lettings. A price quoted to the £5,000 needs evidence we can point at.

□ rent basis not recorded

Is the price right?Comparables

We can't tell — nothing nearby is alike enough

The dearest sold for 5.3× the cheapest, so the rent has to justify this price on its own.

you'd pay £39,000

£18,000

£26,000

£33,000

£34,000

£35,000

£38,000

£38,000

£39,500

£39,999

£57,000

£76,813

£95,000

£18k£56.5k£95k

£18,000 cheapest£95,000 dearest

12 completed sales, same property type, last 3 years

□ 12 sold nearby, not matched on sizeHM Land Registry Price Paid Data

What will the rent borrow?Lender test

The rent carries the whole loan — it could fall 50% and still cover it

Your deposit is what limits this one, not the rent. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£265 needed

of £529 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £529PRA-style test

Is it a good location?Open the map

Nearest stop up to 1.5 km away

More than nine in ten listings we cover have one closer — and that is a straight line, not the walk.

Article 4Not assessed for this address

■ postcode area, not this address■ nearest stop in our data□ kind of stop not recordedstraight-line distance, not the walk

What could kill thisThe checks

The property is being sold at auction, so the price shown is a guide, not what it will cost

Every figure on this page is worked from that price, so paying more than it cuts the return.

2 problems found · 4 we could not check · 3 do not apply to this property

■ from the listinglisting last seen 16 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £83 a month

Let it to the council: £132 a year less, but they keep paying when it is empty.

Standard rental−£83 · £23,585 in

Guaranteed council rent−£94 · £23,585 in

Housing-benefit rent−£177 · £23,585 in

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) · 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?The five-year sums

−£11,267 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 31% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £23,585 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

◧ 2.0%/yr growth assumed