Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 5
0/ 100
Weak
4.82% return before costs — verify the rent + comps locally.
Why it works
Why to be cautious
- Monthly profit −£570/mo — heavily negative — needs monthly capital injection
- -4.5% 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
−£570/mo
You top up £570/mo
Price
£550K
No local sold comps to compare
Return · IRR
-4.5%/yr
Loses money over 5 years
Cash to get in
£196K
Deposit + fees + refurb
Return before costs on price 4.82%5-yr return on cash -12%Rent est. £2,211 (£2,090–£2,339)
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: £2,090–£2,339/mo · n=44
Financing
DepositYour cash in — the rest is the mortgage25% · £137,500
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 (£1,013–£1,890 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £412,500 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 £400K+
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£570
after mortgage, operating costs & tax
Rent in£2,211/mo gross
£2,126/mo collected · £85/mo lost to voids
Where it goes
£2,148Mortgage£548Costs
Outgoings exceed rent — you top up £570/mo
Mortgage£2,148
Costs£548
Management£221
Maintenance£67
Insurance£40
CapEx reserve£111
Voids + council tax£5
Ltd co. accounts£104
Tax—
Shortfall−£570
Returns
Return before costs on price4.82%
Cash return on cash-3.49%
Gross margin£1,578
Cash needed£196,000
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.95
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 | £26,532 | £6,572 | £25,781 | £0 | £0 | -£5,822 | -£5,822 |
| Year 2 | £27,328 | £6,769 | £25,781 | £0 | £0 | -£5,223 | -£11,044 |
| Year 3 | £28,148 | £6,973 | £25,781 | £0 | £0 | -£4,606 | -£15,650 |
| Year 4 | £28,992 | £7,182 | £25,781 | £0 | £0 | -£3,971 | -£19,621 |
| Year 5 | £29,862 | £7,397 | £25,781 | £0 | £0 | -£3,316 | -£22,937 |
Disposal gain (gross)-£7,187
CGT£0
Net Disposal proceeds£592,063
What we verified
What we verified
30083 ok · 0 caution · 0 fail · 8 unknown
Legal & planning
LeaseholdAsk agent
Tenure & planningAsk agent
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
Imperial College · 16.5 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 history36d on marketno cuts yet
Strategy matrix
Rent it out wins — -£570/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 | 4.82% | -£570 | £196,000 | -11.7% | Low | Feasible |
| Housing-benefit rent | 3.62% | -£1,121 | £196,000 | -28.2% | Med | Feasible |
| Council lease | 0.00% | -£2,360 | £196,000 | -72.6% | Low | Feasible |
| Refurb & refinance | 4.82% | -£570 | £224,040 | -10.2% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£211 | £599,790 | 9% | Med | Feasible |
| Rent by the room | 3.93% | -£1,547 | £196,000 | -41.7% | — | Feasible |
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
-£579/mo cash flow vs Rent it out if converted to Rent by the room
5.24% Return before costs on price converted vs 4.82% as-is
As-is Rent it out
Monthly profit-£557
Return before costs on price4.82%
Cash needed£149,398
If converted to Rent by the room
Monthly profit-£1,136
Return before costs on price5.24%
Cash needed£165,398
Δ vs Rent it out Monthly profit-£579
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
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£26,532
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£6,842
Exit costs
Projected sale price (5y · 2%/yr growth)£607,244
Capital gain (pre-CGT)£57,244
Sale costs (~2.5%)£15,181
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-£22,937
Rates as of Oct 2024
Acquisition costs
£196,000cash neededPurchase price£550,000
Deposit (25%)£137,500
Stamp duty+5% additional-property surcharge£45,000
Refurb£1,350
Legal + survey£2,900
Mortgage fees£9,250
Total cash neededdeposit + costs (loan covers the rest)£196,000
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · onthemarket
Description& agent copyOnTheMarket
A NEWLY REFURBISHED THREE BEDROOM SEMI DETACHED HOUSE WITH GARAGE AND OFF STREET PARKING FOR TWO CARS. The property is ideally located for access to the amenities of the High Road including Harrow Weald Bus Garage, Harrow and Wealdstone Station (Bakerloo Line and Overground to Euston including fast trains), as well as being well located for local schools. Potential for further extensions (STPP). Available with no onward chain.
This lovely family home has been updated thr…
Floor plans
Listing metaonthemarket · Hinton Residential - Harrow Weald
About this listing
36 days · OnTheMarketPrice history
No price history available.
Monthly profit
−£570
Cash needed
£196K
Return after costs
-3.49%
IRR
-4.50%
Listed 36d ago
Derby Avenue, Harrow, Harrow
semi-detached · 3 bed · 1 bath
£550,000
est £2,211 · 4.82% gross
1 / 5
0/100
Marginal
4.82% — verify the rent + comps locally.
4.82% Return before costs — around the area average for this property type.
Monthly profit −£570/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
£550K
Return before costs
4.82%
est rent £2,211/monot enough comparablesRange £2,090–£2,339/mo (Q1–Q3)
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: £2,090–£2,339/mo · n=44
Financing
DepositYour cash in — the rest is the mortgage25% · £137,500
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 (£1,013–£1,890 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £412,500 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 £400K+
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£570
after mortgage, operating costs & tax
Rent in£2,211/mo gross
£2,126/mo collected · £85/mo lost to voids
Where it goes
£2,148Mortgage£548Costs
Outgoings exceed rent — you top up £570/mo
Mortgage£2,148
Costs£548
Management£221
Maintenance£67
Insurance£40
CapEx reserve£111
Voids + council tax£5
Ltd co. accounts£104
Tax—
Shortfall−£570
Returns
Return before costs on price4.82%
Cash return on cash-3.49%
Gross margin£1,578
Cash needed£196,000
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.95
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 | £26,532 | £6,572 | £25,781 | £0 | £0 | -£5,822 | -£5,822 |
| Year 2 | £27,328 | £6,769 | £25,781 | £0 | £0 | -£5,223 | -£11,044 |
| Year 3 | £28,148 | £6,973 | £25,781 | £0 | £0 | -£4,606 | -£15,650 |
| Year 4 | £28,992 | £7,182 | £25,781 | £0 | £0 | -£3,971 | -£19,621 |
| Year 5 | £29,862 | £7,397 | £25,781 | £0 | £0 | -£3,316 | -£22,937 |
Rent by the room upside
What we verified
4007
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedCheck LPA
TenureTenure typeAsk agent
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£5,156
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£22,937
Acquisition costs
25% deposit£137,500
Stamp duty£45,000
Refurb£1,350
Legal + survey£2,900
Mortgage + broker£9,250
Cash needed£196,000
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
A NEWLY REFURBISHED THREE BEDROOM SEMI DETACHED HOUSE WITH GARAGE AND OFF STREET PARKING FOR TWO CARS. The property is ideally located for access to the amenities of the High Road including Harrow Weald Bus Garage, Harrow and Wealdstone Station (Bakerloo Line and Overground to Euston including fast trains), as well as being well located for local schools. Potential for further extensions (STPP). Available with no onward chain.
This lovely family home has been updated thr…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice