Rented normally, it costs you £120 a month. That is £1,444 a year, every year you hold it.

Will it pay?Calculator

You top up £120 a month — the mortgage takes 61p of every pound of rent

Borrowing £22,221 less would close that shortfall — which is £22,221 more cash at the start, on top of the deposit.

£650 mortgage

£501 running

£1,072 rent in£120 short

◧ market rent £1,072 · 19 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

£54,100 + refurb costs

And about £7,222 more over five years, because it loses £120 every month you hold it — before any repair. That already assumes the rent never falls.

£54,100 to buy it

deposit · stamp duty · solicitor · fees~£10,764, unseen

□ works not inspected

What would have to be true?The working

£25,000 off and it stops losing money

At the asking price you feed it £120 a month. At £130,359 the rent covers everything — leaving stamp duty of £6,625 at that price.

offer £130,359

asked £160,000

◧ 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?Comparables

Nothing nearby is comparable — but it is 10% over its 2024 price

The dearest sold for 1.9× the cheapest, so the rent has to justify this price on its own.

you'd pay £160,000

£145,000

£155,000

£158,000

£181,000

£189,000

£190,000

£205,000

£227,000

£235,000

£247,000

£250,000

£270,000

£145k£207.5k£270k

£145,000 cheapest£270,000 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 £113,740 of the £120,000 loan

That £6,260 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 rent carries the whole loan. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£1,088 needed

more than the £1,031 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £1,031PRA-style test

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

Colchester, CO5 7JQ

2 of 3 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

£1,720 a year in charges for the building, owed even when nobody is living there

The contract the property is sold under sets these charges, and they can go up over the years.

2 problems found · 1 came back clear · 4 we could not check · 2 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 £120 a month

Let it to the council: £1,332 a year less, but they keep paying when it is empty.

Standard rental−£120 · £64,864 in

Guaranteed council rent−£231 · £64,864 in

Housing-benefit rent−£399 · £64,864 in

Each row: money kept a month, then the cash it ties up. Not compared: Rent by the room (only 2 bedrooms) · 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

−£12,919 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 26% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £64,864 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