Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 5
47/ 100
Caution
Real 8.65% Rent by the room return before costs but flagged risks need pricing in.
Why it works
Why to be cautious
- Monthly profit −£18/mo — mildly negative — equity build may cover
- -0.2% 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.
- EPC band not stated — verify the certificate before offering (2030 MEES minimum is band C).
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
−£18/mo
You top up £18/mo
Price
£300K
No local sold comps to compare
Return · IRR
-0.2%/yr
Loses money over 5 years
Cash to get in
£118K
Deposit + fees + refurb
Return before costs on price · Rent by the room 8.65%5-yr return on cash 5%Rent est. £1,654 (£1,567–£1,746)
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
Buy-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: £1,567–£1,746/mo · n=13
Financing
DepositYour cash in — the rest is the mortgage25% · £75,000
Standard 75% LTV for BTL
Mortgage rate5y fixed5.5%
5-year fixed (market average) — 5.50% (as of 2026-05).
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 — £1,400 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
-£18
after mortgage, operating costs & tax
Rent in£1,654/mo gross
£1,590/mo collected · £64/mo lost to voids
Where it goes
£1,172Mortgage£437Costs
Outgoings exceed rent — you top up £18/mo
Mortgage£1,172
Costs£437
Management£165
Maintenance£50
Insurance£28
CapEx reserve£83
Voids + council tax£7
Ltd co. accounts£104
Tax—
Shortfall−£18
Returns
Return before costs on price6.62%
Cash return on cash-0.19%
Gross margin£1,154
Cash needed£117,761
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.30
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 | £19,848 | £5,241 | £14,063 | £0 | £103 | £441 | £441 |
| Year 2 | £20,443 | £5,398 | £14,063 | £0 | £187 | £796 | £1,237 |
| Year 3 | £21,057 | £5,560 | £14,063 | £0 | £272 | £1,162 | £2,399 |
| Year 4 | £21,688 | £5,727 | £14,063 | £0 | £361 | £1,538 | £3,936 |
| Year 5 | £22,339 | £5,899 | £14,063 | £0 | £452 | £1,926 | £5,862 |
Disposal gain (gross)-£14,317
CGT£0
Net Disposal proceeds£322,944
What we verified
What we verified
50065 ok · 0 caution · 0 fail · 6 unknown
Legal & planning
LeaseholdFreehold
Tenure & planningFreehold
Legal & planning
2 checks- TenureUnknown
- Lease lengthUnknown
Building condition
Energy ratingUnknown
EPC& 2030 deadlineEPC register
EPC band not available in the listing. The 2030 MEES minimum is band C — verify the certificate before offering.
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
SchoolsNo postcode
Schools& Ofsted catchmentGIAS register
No schools indexed for this postcode sector.
Investor
Tenant profileFamily let
Tenant profilelikely cohort3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Brighton · 19.8 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
Price & sale history38d on marketno cuts yet
Strategy matrix
Rent it out wins — -£18/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 | 6.62% | -£18 | £117,761 | 5.0% | Low | Feasible |
| Housing-benefit rent | 5.78% | -£278 | £117,761 | -5.3% | Med | Feasible |
| Council lease | 0.00% | -£1,354 | £117,761 | -69.6% | Low | Feasible |
| Refurb & refinance | 6.62% | -£18 | £138,805 | 4.2% | Med | Feasible |
| Short-stay let / Airbnb | 6.95% | -£312 | £117,761 | -13.2% | High | Feasible |
| Buy, improve & sell | 0.00% | -£182 | £343,305 | 5% | Med | Feasible |
| Rent by the room | 8.65% | -£1,107 | £143,761 | -38.7% | — | Feasible |
Short-let (SA) context243 active short-lets nearby
Short-let market context
- 243 active short-let listings in this postcode
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 let36% occupancy
£160/night ADR
Based on 3 short-let comps nearby
Rent by the room conversion upside
-£127/mo cash flow vs Rent it out if converted to Rent by the room
9.60% Return before costs on price converted vs 6.62% as-is
Room mix (3 lettable rooms)
1× Double @ £750/mo1× Single @ £616/mo1× En-suite @ £798/mo
≈ £2,163/mo gross room income
As-is Rent it out
Monthly profit-£33
Return before costs on price6.62%
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-£127
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 228 HMO comps within 1.4 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
Tax treatment
Annual gross rent£19,848
Section 24 credit£0
Annual tax due£103
Post-tax Monthly profit annual-£322
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£5,862
Rates as of Oct 2024
Acquisition costs
£117,761cash neededPurchase price£300,000
Deposit (25%)£75,000
Stamp duty+5% additional-property surcharge£20,000
Refurb£15,111
Legal + survey£2,150
Mortgage fees£5,500
Total cash neededdeposit + costs (loan covers the rest)£117,761
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · onthemarket
Description& agent copyOnTheMarket
SUMMARY A three bedroom family home located in a popular residential area within Broadwater close to local shops and transport links. Boasting a separate living room, open plan kitchen/dining area, front and rear garden and is offered to market with no onward chain.
DESCRIPTION Nestled in the popular Broadwater area, this three-bedroom house offers an ideal blend of comfort and convenience. Upon entering, you are welcomed with an entrance hall that leads to a separate living…
Floor plans
Listing metaonthemarket · Fox & Sons - Worthing
About this listing
38 days · OnTheMarketPrice history
No price history available.
Monthly profit
−£18
Cash needed
£118K
Return after costs
-0.19%
IRR
-0.20%
Listed 38d ago
Harrison Road, WORTHING, Worthing
terraced · 3 bed · 1 bath
£300,000
est £1,654 · 6.62% gross
1 / 5
47/100
Caution
8.65% — verify the rent + comps locally.
6.62% Return before costs — around the area average for this property type.
Monthly profit −£18/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
£300K
Return before costs (best)
8.65%
Rent by the room
Bedrooms
3
1 bath
Energy rating
—
Energy rating
Run the numbers
What-if calculator
Buy-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: £1,567–£1,746/mo · n=13
Financing
DepositYour cash in — the rest is the mortgage25% · £75,000
Standard 75% LTV for BTL
Mortgage rate5y fixed5.5%
5-year fixed (market average) — 5.50% (as of 2026-05).
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 — £1,400 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
-£18
after mortgage, operating costs & tax
Rent in£1,654/mo gross
£1,590/mo collected · £64/mo lost to voids
Where it goes
£1,172Mortgage£437Costs
Outgoings exceed rent — you top up £18/mo
Mortgage£1,172
Costs£437
Management£165
Maintenance£50
Insurance£28
CapEx reserve£83
Voids + council tax£7
Ltd co. accounts£104
Tax—
Shortfall−£18
Returns
Return before costs on price6.62%
Cash return on cash-0.19%
Gross margin£1,154
Cash needed£117,761
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.30
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
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 | £19,848 | £5,241 | £14,063 | £0 | £103 | £441 | £441 |
| Year 2 | £20,443 | £5,398 | £14,063 | £0 | £187 | £796 | £1,237 |
| Year 3 | £21,057 | £5,560 | £14,063 | £0 | £272 | £1,162 | £2,399 |
| Year 4 | £21,688 | £5,727 | £14,063 | £0 | £361 | £1,538 | £3,936 |
| Year 5 | £22,339 | £5,899 | £14,063 | £0 | £452 | £1,926 | £5,862 |
Rent by the room upside
What we verified
5006
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▾
EPCPostcode estimate — check the registerNot stated on the listing
EWS1External wall safety (cladding)Not stated on the listing
Refurb costBased on beds + baths + sqftEstimate available
Area▾
Crimepolice.uk · monthlyChecking…
SchoolsGIAS · OfstedNo postcode
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£2,813
Annual rental tax£0
CGT yr 5£0 · company level
5y net total£5,862
Acquisition costs
25% deposit£75,000
Stamp duty£20,000
Refurb£15,111
Legal + survey£2,150
Mortgage + broker£5,500
Cash needed£117,761
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 copyOnTheMarket
SUMMARY A three bedroom family home located in a popular residential area within Broadwater close to local shops and transport links. Boasting a separate living room, open plan kitchen/dining area, front and rear garden and is offered to market with no onward chain.
DESCRIPTION Nestled in the popular Broadwater area, this three-bedroom house offers an ideal blend of comfort and convenience. Upon entering, you are welcomed with an entrance hall that leads to a separate living…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice