Rented normally, it costs you £878 a month. That is £10,534 a year, every year you hold it.

Will it pay?Calculator

The mortgage alone costs more than the whole rent — you top up £878 a month

It is £878 a month short. Borrowing £162,066 less would close that shortfall — which is £162,066 more cash at the start, on top of the deposit.

+£1,737−£2,031−£584−£878

Rent inMortgageRunning costsShort by

The rent covers £1,737 of that — you cover £878

□ market rent £1,737 · few comparables2 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

£176,400 + refurb costs

And about £52,671 more over five years, because it loses £878 every month you hold it — before any repair. That already assumes the rent never falls.

£176,400 to buy it

deposit · stamp duty · solicitor · fees~£20,700, unseen

□ works not inspected

What would have to be true?

No offer works back from a stand-in rent

Every price on this card is that rent inverted. This listing’s rent is a wider-area figure rather than a like-for-like comparison of nearby lettings, and a price worked back from it would be quoted to the £5,000 on evidence that cannot carry it.

◧ rent is a wider-area stand-in

Is the price right?The deeds

Last sold for £440,000 in 2021

Nothing nearby is comparable, but asking is 14% more than the £440,000 paid for it in 2021.

□ this address’s own deeds, no comparable saleHM Land Registry Price Paid Data

What will the rent borrow?Lender test

The rent carries £184,297 of the £375,000 loan

That £190,703 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 £161,215. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£3,398 needed

more than the £1,670 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £1,670PRA-style test

How big is it, really?The plan

One figure, and nothing checking it 1,500 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

Tunbridge Wells, TN25 4GD

2 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 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 23 Aug 2026

Which strategy wins?The ways to run it

Every way loses money — Rent by the room loses least, at £45 a month

Let it to the council: £396 a year less, but they keep paying when it is empty.

Rent by the room−£45 · £239,100 in

Standard rental−£878 · £197,100 in

Guaranteed council rent−£911 · £197,100 in

Housing-benefit rent−£1,218 · £197,100 in

Short-stay let−£2,030 · £197,100 in

3 nearby short-lets within 20 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

−£76,434 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 £197,100 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£197,100+£566,896−£14,172−£375,000−£57,057−£76,434

Cash you put inSale valueSelling costsMortgageRent lossesYou are down

◧ 2.0%/yr growth assumed