Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 34
50/ 100
Caution
Real 11.28% Rent by the room return before costs but flagged risks need pricing in.
Why it works
- 11.3% Rent by the room return before costs (net 6.08% after CapEx + bills) — conversion play
Why to be cautious
- EPC D — must hit C by 2030 (~£3,000–£7,000)
- Monthly profit −£282/mo — significantly negative — real recurring drain
- -2.6% 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
−£282/mo
You top up £282/mo
Price
£300K
No local sold comps to compare
Return · IRR
-2.6%/yr
Loses money over 5 years
Cash to get in
£126K
Deposit + fees + refurb
Return before costs on price · Rent by the room 11.28%5-yr return on cash -8%Rent est. £1,449 (£1,232–£1,704)
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: £1,232–£1,704/mo · n=1
Financing
DepositYour cash in — the rest is the mortgage25% · £75,000
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 (£17,854–£33,327 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £225,000 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)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£282
after mortgage, operating costs & tax
Rent in£1,449/mo gross
£1,393/mo collected · £56/mo lost to voids
Where it goes
£1,219Mortgage£457Costs
Outgoings exceed rent — you top up £282/mo
Mortgage£1,219
Costs£457
Management£145
Maintenance£100
Insurance£28
CapEx reserve£72
Voids + council tax£7
Ltd co. accounts£104
Tax—
Shortfall−£282
Returns
Return before costs on price5.80%
Cash return on cash-2.68%
Gross margin£937
Cash needed£126,455
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.14
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 | £17,388 | £5,480 | £14,625 | £0 | £0 | -£2,717 | -£2,717 |
| Year 2 | £17,910 | £5,644 | £14,625 | £0 | £0 | -£2,359 | -£5,076 |
| Year 3 | £18,447 | £5,813 | £14,625 | £0 | £0 | -£1,991 | -£7,068 |
| Year 4 | £19,000 | £5,988 | £14,625 | £0 | £0 | -£1,612 | -£8,680 |
| Year 5 | £19,570 | £6,167 | £14,625 | £0 | £0 | -£1,222 | -£9,902 |
Disposal gain (gross)-£23,011
CGT£0
Net Disposal proceeds£322,944
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
Address-matched (ground truth)Band 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 cohortDE24 8QU · 5 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Nottingham · 16.5 km
Reason
5-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
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
5-bed · 3-bath · 1350 sqft
£38k–£74k
£ per sqft
building cost only
£28–£55
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 3 × bathroom · Full strip + retile£9,975–£19,950
- Paint + decor£9,450–£17,550
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£14,850–£28,350
Guide rates · UK May 2026 · sqft auto-estimated from beds
Tier-based bands — get a builder quote before exchanging.
Rent by the room licensingMandatory
HMO licensing5-year licenceCouncil
Licence fee
5-year mandatory
£825–£1,500
Scheme type
Mandatory
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 history205d on marketno cuts yet
Sale price historythis address, HM Land RegistryPrice-Paid Data
Asking vs last sale
£59,995 in 2001 → £300,000 asking
+400.0%in 25y
- 2001£59,995—
HM Land Registry · Price-Paid Data (Open Government Licence). Growth percentages are nominal — not adjusted for inflation or local market movement.
Strategy matrix
Rent by the room wins — +£731/mo · £805/mo ahead of Council lease (after room-conversion)
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 5.80% | -£282 | £126,455 | -7.8% | Low | Feasible |
| Housing-benefit rent | 3.73% | -£763 | £126,455 | -31.3% | Med | Feasible |
| Council lease | 5.80% | -£74 | £126,455 | -0.4% | Low | Feasible |
| Refurb & refinance | 5.80% | -£282 | £150,977 | -6.6% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£232 | £355,477 | 2% | Med | Feasible |
| ⭐ Rent by the room | 6.07% * | +£731 | £123,394 | — | — | Feasible |
* Rent by the room shows net yield on cost for the audited HMO conversion deal (post-conversion, after running costs) — not gross like the other rows. Its 5-yr ROI reads “—” because the audited deal is a year-one snapshot; the HMO conversion panel below shows the cash-back / payback horizon.
Housing-benefit (LHA) scheme detailBRMA Derby · cap £932/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Derby
- LHA monthly cap:
- £932
- Scheme type:
- PSL
- Premium:
- +800% premium over LHA cap
- Typical lease:
- 0 years lease
- 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
Rent by the room conversion upside
+£40/mo cash flow vs Rent it out if converted to Rent by the room
9.60% Return before costs on price converted vs 5.80% as-is
£300k → 6-bed HMO @ ~£518/room: £3,078 pcm gross, ~£1,762 pcm net (6.1% net on £348k all-in incl. ~£26k works); needs +2 bathrooms; GDV ~£249k → refinance releases ~£-38k (~£162k left in)
high confidence
Unlocks ~£6,768/yr extra rent
5 → 6 lettable rooms · ~6.9% gross at max
Potential, not guaranteed (subject to planning + regs). Estimate from the EPC certificate — verify room sizes against the floorplan before offering.
How we calculated this
floorplan shows 7 habitable rooms (5 beds + 2 reception(s)) in 167 m²; convert 1 spare room(s) to bedrooms, keeping one reception as the lounge → up to 6 lettable rooms; sized to Derby adopted standard (8/12 m²; Amenities and Space Standards for Houses in Multiple Occupation, Derby City Council (revised June 2026); own bedroom sizes formally adopted 25 Aug 2021); adds ~£564/mo; loft conversion may add 1-2 further rooms (subject to head height/planning — not counted); mandatory HMO licence (5+ persons, England)
🔒 Room-add markup · Pro
Pro members see the floorplan with every convertible room outlined in green. Verify room sizes before offering.
5 → 6 bed HMO+1 single6.07% net on cost7.11% cash-on-cashuplift 3.61% → 6.89%
💷 Refinance could release ~-£38,420
HMO licence+2 bathroom needed
Sized to Derby's adopted HMO standards
Projections use documented assumptions (local room rates, typical conversion costs, 75% LTV at 5.5%, indicative regional valuation yields) and each council’s published HMO standards. Not financial advice. Verify room sizes, licensing and planning with the council and a surveyor before purchase.
Room mix (5 lettable rooms)
3× Double @ £566/mo1× Single @ £572/mo1× En-suite @ £551/mo
≈ £2,820/mo gross room income
As-is Rent it out
Monthly profit-£199
Return before costs on price5.80%
Cash needed£86,898
If converted to Rent by the room
Monthly profit-£159
Return before costs on price9.60%
Cash needed£102,898
Δ vs Rent it out Monthly profit+£40
+1 room (6 total)
Monthly profit+£447
Return before costs on price13.54%
Cash needed£112,898
Extra rent+£564/mo
Show conversion detail
Conversion cost estimate
£3,000
Range: £2,000 – £5,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£72,990–£136,380full refurb + room split
What's in this cost
- Kitchen£8,640–£17,280
- 3 × bathroom£17,100–£31,350
- Rewire£5,400–£9,450
- Replumb£4,050–£8,100
- Windows£13,500–£24,300
- Paint + decor£9,450–£17,550
- Flooring£14,850–£28,350
Based on 1913 HMO comps within 232 m
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 & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- GoodAshwood Spencer AcademyPrimary · Academy sponsor led · DE24 8FT
- GoodZaytouna Primary SchoolPrimary · Free schools · DE24 8WH
- Not ratedDerby College16 plus · Further education · DE24 8JE
- Not ratedDerby Pride AcademyNot applicable · Free schools alternative provision · DE24 8BY
- Not ratedKingsmead SchoolNot applicable · Academy special converter · DE24 8TE
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£17,388
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£3,385
Exit costs
Projected sale price (5y · 2%/yr growth)£331,224
Capital gain (pre-CGT)£31,224
Sale costs (~2.5%)£8,281
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-£9,902
Rates as of Oct 2024
Acquisition costs
£126,455cash neededPurchase price£300,000
Deposit (25%)£75,000
Stamp duty+5% additional-property surcharge£20,000
Refurb£23,805
Legal + survey£2,150
Mortgage fees£5,500
Total cash neededdeposit + costs (loan covers the rest)£126,455
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
Stunning Period Home with Character, Charm, and Contemporary Living
Brought To Market at Offers Over £300,000
Step into a residence that beautifully balances traditional elegance with vibrant, modern updates. This deceptively spacious semi-detached home offers a warm welcome from the moment you see its classic arched entryway and striking monochromatic facade.
The Heart of the Home
The property boasts a large, contemporary kitchen featuring stylish olive-green cabinetry,…
Floor plans
Listing metarightmove · eXp UK
About this listing
205 days · RightmovePrice history
5-year price trend
Monthly profit
−£282
Cash needed
£126K
Return after costs
-2.68%
IRR
-2.63%
Listed 205d ago
40, HOLLIS STREET, DERBY, DE24 8QU
detached · 5 bed · 3 bath · 1,507 sqft (EPC)
£300,000
est £1,449 · 5.80% gross
EPC D
1 / 34
50/100
Caution
Real 11.28% — fundamentals work.
11.3% Rent by the room Return before costs — conversion play
Energy rating D — must hit C by 2030 (~£3,000–£7,000)
Price
£300K
Return before costs (best)
11.28%
Rent by the room
Bedrooms
5
3 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: £1,232–£1,704/mo · n=1
Financing
DepositYour cash in — the rest is the mortgage25% · £75,000
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 (£17,854–£33,327 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £225,000 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)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£282
after mortgage, operating costs & tax
Rent in£1,449/mo gross
£1,393/mo collected · £56/mo lost to voids
Where it goes
£1,219Mortgage£457Costs
Outgoings exceed rent — you top up £282/mo
Mortgage£1,219
Costs£457
Management£145
Maintenance£100
Insurance£28
CapEx reserve£72
Voids + council tax£7
Ltd co. accounts£104
Tax—
Shortfall−£282
Returns
Return before costs on price5.80%
Cash return on cash-2.68%
Gross margin£937
Cash needed£126,455
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.14
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Derby · cap £932/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Derby
- LHA monthly cap:
- £932
- Scheme type:
- PSL
- Premium:
- +800% premium over LHA cap
- Typical lease:
- 0 years lease
- 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 | £17,388 | £5,480 | £14,625 | £0 | £0 | -£2,717 | -£2,717 |
| Year 2 | £17,910 | £5,644 | £14,625 | £0 | £0 | -£2,359 | -£5,076 |
| Year 3 | £18,447 | £5,813 | £14,625 | £0 | £0 | -£1,991 | -£7,068 |
| Year 4 | £19,000 | £5,988 | £14,625 | £0 | £0 | -£1,612 | -£8,680 |
| Year 5 | £19,570 | £6,167 | £14,625 | £0 | £0 | -£1,222 | -£9,902 |
Rent by the room upside
What we verified
5106
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedMandatory
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 heuristicRent by the room / sharers
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£2,925
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£9,902
Acquisition costs
25% deposit£75,000
Stamp duty£20,000
Refurb£23,805
Legal + survey£2,150
Mortgage + broker£5,500
Cash needed£126,455
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
Stunning Period Home with Character, Charm, and Contemporary Living
Brought To Market at Offers Over £300,000
Step into a residence that beautifully balances traditional elegance with vibrant, modern updates. This deceptively spacious semi-detached home offers a warm welcome from the moment you see its classic arched entryway and striking monochromatic facade.
The Heart of the Home
The property boasts a large, contemporary kitchen featuring stylish olive-green cabinetry,…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice