Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 13
58/ 100
Caution
Real 9.84% Rent by the room return before costs but flagged risks need pricing in.
Why it works
Why to be cautious
- EPC D — must hit C by 2030 (~£3,000–£7,000)
- Monthly profit −£144/mo — mildly negative — equity build may cover
- -1.6% 5y IRR — capital outlay disproportionate to returns
- No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
−£144/mo
You top up £144/mo
Price
£225K
No local sold comps to compare
Return · IRR
-1.6%/yr
Loses money over 5 years
Cash to get in
£91K
Deposit + fees + refurb
Return before costs on price · Rent by the room 9.84%5-yr return on cash -3%Rent est. £1,204 (£1,169–£1,240)
How we define each return: On price — gross yield = annual rent ÷ purchase price. On cost — net yield ÷ total project cost (price + refurb + fees). On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
What-if calculator
Rates as of 20 May 2026Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer (£)
Monthly rent (£)
Local comp range: £1,169–£1,240/mo · n=7
Financing
DepositYour cash in — the rest is the mortgage25% · £56,250
Standard 75% LTV for BTL
Mortgage rate5y fixed5.8%
5-year fixed at 75% LTV — 5.75% (as of 2026-05-20).
Mortgage term (years)
Stress rate6.5%
BoE base + 2pp stress (6.5%)
Acquisition costs
Refurb (£)
Per-property refurb estimate from the element rate-card model (£11,333–£21,155 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £168,750 loan + £1,000 booking fee
Running costs
Management10%
Typical BTL agency rate
Void weeks
Typical voids for BTL
Insurance (£/mo)
Typical BTL building+landlord cover for £200K–£400K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£144
after mortgage, operating costs & tax
Rent in£1,204/mo gross
£1,158/mo collected · £46/mo lost to voids
Where it goes
£914Mortgage£387Costs
Outgoings exceed rent — you top up £144/mo
Mortgage£914
Costs£387
Management£120
Maintenance£67
Insurance£28
CapEx reserve£60
Voids + council tax£8
Ltd co. accounts£104
Tax—
Shortfall−£144
Returns
Return before costs on price6.42%
Cash return on cash-1.90%
Gross margin£770
Cash needed£90,686
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.27
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
| Year | Gross Rent | Op Costs | Mortgage | Equity Built | Tax | Net | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | £14,448 | £4,649 | £10,969 | £0 | £0 | -£1,169 | -£1,169 |
| Year 2 | £14,881 | £4,788 | £10,969 | £0 | £0 | -£875 | -£2,045 |
| Year 3 | £15,328 | £4,932 | £10,969 | £0 | £0 | -£573 | -£2,618 |
| Year 4 | £15,788 | £5,080 | £10,969 | £0 | £0 | -£261 | -£2,878 |
| Year 5 | £16,261 | £5,232 | £10,969 | £0 | £11 | £49 | -£2,829 |
Disposal gain (gross)-£12,853
CGT£0
Net Disposal proceeds£242,208
What we verified
What we verified
51065 ok · 1 caution · 0 fail · 6 unknown
Legal & planning
LeaseholdFreehold
Tenure & planningFreehold
Legal & planning
2 checks- TenureUnknown
- Lease lengthUnknown
Council planning restrictionUnknown
Council planning restrictionRent by the room conversion gatePlanning data
Rent by the room restriction
C3 to C4 conversion
Unknown
Confidence
low
Source
No LPA data for this prefix
Rates as of May 2026
Building condition
Energy ratingD
EPC& 2030 deadlineEPC register
▼
ABCDEFG
Current rating
From listing descriptionBand D
MEES 2030 compliance
C required for new tenancies
FAIL
Upgrade to C
estimated cost
£3k–£7k
EPC band from listing · verify certificate before exchanging
Find EPC certificate →Cladding safety certificateNot stated on the listing
HeritageNot stated on the listing
Heritage& planning constraintsNHLE register
We don't ingest the NHLE bulk register, so we can't flag listed-building or conservation-area status for this address from our data alone. Use the official registry to verify before exchanging.
Area
Flood riskChecking…
FloodriskEA
Crime riskChecking…
Crimeriskpolice.uk
SchoolsChecking…
Schools& Ofsted catchmentGIAS register
No schools indexed for this postcode sector.
Investor
Tenant profileFamily let
Tenant profilelikely cohortTQ5 9PB · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Exeter · 39 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
Heuristic from postcode + bedrooms + nearest-university distance · verify locally
Refurb costEstimate ready
Refurb cost& works budgetQ1 2026 rates
New kitchen + bathroom + light replumb + decor.
Total estimate
3-bed · 1-bath · 990 sqft
£25k–£49k
£ per sqft
building cost only
£25–£49
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£6,930–£12,870
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£10,890–£20,790
Guide rates · UK May 2026 · sqft auto-estimated from beds
Tier-based bands — get a builder quote before exchanging.
Rent by the room licensingStandard rules
HMO licensing5-year licenceCouncil
Licence fee
5-year mandatory
£825–£1,500
Scheme type
Check council
The council's HMO page lists the current mandatory fee plus any additional / selective scheme that catches smaller HMOs.
Mandatory licensing applies to 5+ sharer HMOs (Housing Act 2004)
Find council HMO page →Price & sale history291d on marketno cuts yet
Strategy matrix
Rent it out wins — -£144/mo · level with Refurb & refinance
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| ⭐ Rent it out | 6.42% | -£144 | £90,686 | -3.1% | Low | Feasible |
| Housing-benefit rent | 4.47% | -£497 | £90,686 | -26.7% | Med | Feasible |
| Council lease | 4.47% | -£317 | £90,686 | -18.5% | Low | Feasible |
| Refurb & refinance | 6.42% | -£144 | £107,980 | -2.6% | Med | Feasible |
| Short-stay let / Airbnb | 3.80% | -£754 | £90,686 | -49.0% | High | Feasible |
| Buy, improve & sell | 0.00% | -£199 | £261,105 | 3% | Med | Feasible |
| Rent by the room | 9.84% | -£997 | £120,686 | -42.2% | — | Feasible |
Short-let (SA) context243 active short-lets nearby
Short-let market context
- 243 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA South Devon · cap £838/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- South Devon
- LHA monthly cap:
- £838
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- Management:
- management covered by council
Ready to move on this deal?
Generates an offer pack with your numbers & sources — take it to the agent.
Pro analysis — outcome range, stress tests & portfolio impact
Local lettings demanddays-to-let · supply now · trend
Local lettings demandby strategyLive area data
Short-stay let21% occupancy
£110/night ADR
Based on 3 short-let comps nearby
Rent by the room conversion upside
+£213/mo cash flow vs Rent it out if converted to Rent by the room
12.80% Return before costs on price converted vs 6.42% as-is
Room mix (3 lettable rooms)
3× Double @ £615/mo
≈ £1,845/mo gross room income
As-is Rent it out
Monthly profit-£105
Return before costs on price6.42%
Cash needed£68,148
If converted to Rent by the room
Monthly profit+£108
Return before costs on price12.80%
Cash needed£84,148
Δ vs Rent it out Monthly profit+£213
Show conversion detail
Conversion cost estimate
£48,000
Range: £42,000 – £56,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£48,990–£92,080full refurb + room split
What's in this cost
- Kitchen£8,640–£17,280
- 1 × bathroom£5,700–£10,450
- Rewire£3,960–£6,930
- Replumb£2,970–£5,940
- Windows£9,900–£17,820
- Paint + decor£6,930–£12,870
- Flooring£10,890–£20,790
Based on 77 HMO comps within 8.3 km
Comparables
sold within 0.5 miLoading nearby sold…
Location & area intelligence
Transport score100 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment3 schools nearby
Nearby schoolsOfsted-rated, nearest first3 of 5
- GoodBrixham Church of England Primary SchoolPrimary · Academy converter · TQ5 9HF
- GoodEden Park Primary & Nursery SchoolPrimary · Academy converter · TQ5 9NH
- GoodBrixham CollegeSecondary · Academy converter · TQ5 9HF
Ofsted · postcode-area match. Catchment areas vary year to year — verify with the local council before relying for school admissions.
Tax treatment
Annual gross rent£14,448
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£1,725
Exit costs
Projected sale price (5y · 2%/yr growth)£248,418
Capital gain (pre-CGT)£23,418
Sale costs (~2.5%)£6,210
CGT due (Ltd Co 25%)£0
No personal CGT — the gain is taxed at the company level (corporation tax) when the SPV disposes of the property.
Net 5y Monthly profit after CGT-£2,829
Rates as of Oct 2024
Acquisition costs
£90,686cash neededPurchase price£225,000
Deposit (25%)£56,250
Stamp duty+5% additional-property surcharge£13,250
Refurb£15,111
Legal + survey£1,700
Mortgage fees£4,375
Total cash neededdeposit + costs (loan covers the rest)£90,686
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
Situated in the well-established and convenient Higher Brixham area, this THREE BEDROOM SEMI DETACHED HOUSE with NO ONWARD CHAIN offers an excellent opportunity for buyers seeking a property they can update, improve, and truly make their own. With local amenities, well-regarded primary and secondary schools, and regular bus routes all within easy reach, this semi-detached home is ideally placed for family living, combining practicality with great potential for enhancement. Th…
Floor plans
Listing metarightmove · Eric Lloyd & Co
About this listing
291 days · RightmovePrice history
5-year price trend
Monthly profit
−£144
Cash needed
£91K
Return after costs
-1.90%
IRR
-1.57%
Listed 291d ago
WISHINGS ROAD BRIXHAM
semi-detached · 3 bed · 1 bath
£225,000
est £1,204 · 6.42% gross
EPC D
1 / 13
58/100
Caution
Real 9.84% — fundamentals work.
Energy rating D — must hit C by 2030 (~£3,000–£7,000)
Price
£225K
Return before costs (best)
9.84%
Rent by the room
Bedrooms
3
1 bath
Energy rating
D
Energy rating
Deal flags1 issue
EPC D — upgrade by 2030
Must reach EPC C by 2030 to let on a new tenancy
Run the numbers
What-if calculator
Rates as of 20 May 2026Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer (£)
Monthly rent (£)
Local comp range: £1,169–£1,240/mo · n=7
Financing
DepositYour cash in — the rest is the mortgage25% · £56,250
Standard 75% LTV for BTL
Mortgage rate5y fixed5.8%
5-year fixed at 75% LTV — 5.75% (as of 2026-05-20).
Mortgage term (years)
Stress rate6.5%
BoE base + 2pp stress (6.5%)
Acquisition costs
Refurb (£)
Per-property refurb estimate from the element rate-card model (£11,333–£21,155 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £168,750 loan + £1,000 booking fee
Running costs
Management10%
Typical BTL agency rate
Void weeks
Typical voids for BTL
Insurance (£/mo)
Typical BTL building+landlord cover for £200K–£400K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£144
after mortgage, operating costs & tax
Rent in£1,204/mo gross
£1,158/mo collected · £46/mo lost to voids
Where it goes
£914Mortgage£387Costs
Outgoings exceed rent — you top up £144/mo
Mortgage£914
Costs£387
Management£120
Maintenance£67
Insurance£28
CapEx reserve£60
Voids + council tax£8
Ltd co. accounts£104
Tax—
Shortfall−£144
Returns
Return before costs on price6.42%
Cash return on cash-1.90%
Gross margin£770
Cash needed£90,686
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.27
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Short-let (SA) context243 active short-lets nearby
Short-let market context
- 243 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA South Devon · cap £838/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- South Devon
- LHA monthly cap:
- £838
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- Management:
- management covered by council
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
| Year | Gross Rent | Op Costs | Mortgage | Equity Built | Tax | Net | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | £14,448 | £4,649 | £10,969 | £0 | £0 | -£1,169 | -£1,169 |
| Year 2 | £14,881 | £4,788 | £10,969 | £0 | £0 | -£875 | -£2,045 |
| Year 3 | £15,328 | £4,932 | £10,969 | £0 | £0 | -£573 | -£2,618 |
| Year 4 | £15,788 | £5,080 | £10,969 | £0 | £0 | -£261 | -£2,878 |
| Year 5 | £16,261 | £5,232 | £10,969 | £0 | £11 | £49 | -£2,829 |
Rent by the room upside
What we verified
5106
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedCheck LPA
TenureTenure typeFreehold
HeritageListed building / conservation areaNot stated on the listing
Building condition▾
EPC~£3,000–£7,000 to upgrade to CD
EWS1External wall safety (cladding)Not stated on the listing
Refurb costBased on beds + baths + sqftEstimate available
Area▾
Crimepolice.uk · monthlyChecking…
SchoolsGIAS · OfstedChecking…
FloodEA Flood Map · England onlyChecking…
Investor profile▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Comparables
sold within 0.5 miLoading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£2,194
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£2,829
Acquisition costs
25% deposit£56,250
Stamp duty£13,250
Refurb£15,111
Legal + survey£1,700
Mortgage + broker£4,375
Cash needed£90,686
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Make an offer
Pro analysis — outcome range, stress tests & portfolio impact
Your notes
Description& agent copyRightmove
Situated in the well-established and convenient Higher Brixham area, this THREE BEDROOM SEMI DETACHED HOUSE with NO ONWARD CHAIN offers an excellent opportunity for buyers seeking a property they can update, improve, and truly make their own. With local amenities, well-regarded primary and secondary schools, and regular bus routes all within easy reach, this semi-detached home is ideally placed for family living, combining practicality with great potential for enhancement. Th…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice