Rented normally, it costs you £372 a month. That is £4,464 a year, every year you hold it.

Will it pay?Calculator

You top up £372 a month — the mortgage takes 93p of every pound of rent

Borrowing £68,679 less would close that shortfall — which is £68,679 more cash at the start, on top of the deposit.

+£1,248−£1,158−£462−£372

Rent inMortgageRunning costsShort by

The rent covers £1,248 of that — you cover £372

◧ market rent £1,248 · 26 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-£372/mo

All-in cash£109,405

PaybackNever

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

£97,175 + refurb costs

And about £22,321 more over five years, because it loses £372 every month you hold it — before any repair. That already assumes the rent never falls.

£97,175 to buy it

deposit · stamp duty · solicitor · fees~£12,230, unseen

□ works not inspected

What would have to be true?The working

£90,000 off and it stops losing money

At the asking price you feed it £372 a month. At £193,405 the rent covers everything — leaving stamp duty of £11,038 at that price.

offer £193,405

asked £285,000

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

Is the price right?The deeds

Last sold for £173,500 in 2016

Nothing nearby is comparable, but asking is 64% more than the £173,500 paid for it in 2016.

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

What will the rent borrow?Lender test

The rent carries £132,414 of the £213,750 loan

That £81,336 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 £60,150. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£1,937 needed

more than the £1,200 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £1,200PRA-style test

How big is it, really?The plan

One figure, and nothing checking it 818 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

Leicester City, LE5 1AQ

2 of 5 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 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.

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

■ from council licensing registerlisting last seen 16 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Rent by the room loses least, at £248 a month

Let it to the council: £2,304 a year less, but they keep paying when it is empty.

Rent by the room−£248 · £135,405 in

Standard rental−£372 · £109,405 in

Guaranteed council rent−£564 · £109,405 in

Housing-benefit rent−£802 · £109,405 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) · Buy, improve & sell (pays out on sale)

◧ 4 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

−£31,980 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 £109,405 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£109,405+£323,440−£8,086−£213,750−£24,179−£31,980

Cash you put inSale valueSelling costsMortgageRent lossesYou are down

◧ 2.0%/yr growth assumed