Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 5
0/ 100
Weak
No rent data on file — verify locally before offering.
Why it works
- Long lease (245 yrs) — no short-lease drag
Why to be cautious
- Service charge unknown — could swing £100-300/mo
- Monthly profit −£666/mo — heavily negative — needs monthly capital injection
- 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
−£666/mo
You top up £666/mo
Price
£73K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
£32K
Deposit + fees + refurb
5-yr return on cash -128%
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 (£)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · £18,125
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 (£4,813–£8,984 range), VAT-inclusive
Legal + survey (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £54,375 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 sub-£200K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£666
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£295Mortgage£371Costs
Outgoings exceed rent — you top up £666/mo
Mortgage£295
Costs£371
Maintenance£67
Insurance£20
Voids + council tax£5
Service charge + ground rent£175
Ltd co. accounts£104
Tax—
Shortfall−£666
Returns
Return before costs on price0.00%
Cash return on cash-24.76%
Gross margin-£371
Cash needed£32,255
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.00
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 | £0 | £4,453 | £3,534 | £0 | £0 | -£7,987 | -£7,987 |
| Year 2 | £0 | £4,586 | £3,534 | £0 | £0 | -£8,120 | -£16,107 |
| Year 3 | £0 | £4,724 | £3,534 | £0 | £0 | -£8,258 | -£24,365 |
| Year 4 | £0 | £4,865 | £3,534 | £0 | £0 | -£8,400 | -£32,765 |
| Year 5 | £0 | £5,011 | £3,534 | £0 | £0 | -£8,546 | -£41,311 |
Disposal gain (gross)-£6,497
CGT£0
Net Disposal proceeds£78,045
What we verified
What we verified
41064 ok · 1 caution · 0 fail · 6 unknown
Legal & planning
Leasehold245 yr
Tenure & planning245 yr
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
EWS1& cladding statusListing signal
OKInfoVerifyCritical
Severity
Inferred from listing text
Verify
Lender impact
No EWS1 / floor info in description. Buildings > 11 m need EWS1 or PAS 9980 — confirm height + status with the agent before offering.
Verify with lender
A1/A2 = mortgageable · B1 = mortgageable with plan · B2 = remediation required
RICS EWS1 guidance →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 profileMixed demand
Tenant profilelikely cohortBS14 · 1 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Bristol · 5.1 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
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
1-bed · 1-bath · 630 sqft
£19k–£37k
£ per sqft
building cost only
£29–£58
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£4,410–£8,190
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£6,930–£13,230
Guide rates · UK May 2026 · sqft auto-estimated from beds
Tier-based bands — get a builder quote before exchanging.
Rent by the room licensingN/A
Price & sale history25d on marketno cuts yet
Strategy matrix
Council lease wins — -£661/mo · £5/mo ahead of Rent it out
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 0.00% | -£666 | £32,255 | -128.1% | Low | Feasible |
| Housing-benefit rent | 0.00% | -£670 | £32,255 | -129.0% | Med | Feasible |
| ⭐ Council lease | 0.00% | -£661 | £32,255 | -127.1% | Low | Feasible |
| Refurb & refinance | 0.00% | -£666 | £38,447 | -107.4% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£366 | £87,109 | -1% | Med | Feasible |
| Rent by the room | — | — | — | — | — | Disabledneeds 3+ beds |
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
+£1,077/mo cash flow vs Rent it out if converted to Rent by the room
39.72% Return before costs on price converted vs 0.00% as-is
As-is Rent it out
Monthly profit-£486
Return before costs on price0.00%
Cash needed£30,023
If converted to Rent by the room
Monthly profit+£591
Return before costs on price39.72%
Cash needed£46,023
Δ vs Rent it out Monthly profit+£1,077
Show conversion detail
Cannot Rent by the room:Only 1 bed — too small for an HMO (3+ unrelated tenants from 2+ households) without major reconfiguration.
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£0
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£7,987
Exit costs
Projected sale price (5y · 2%/yr growth)£80,046
Capital gain (pre-CGT)£7,546
Sale costs (~2.5%)£2,001
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-£41,311
Rates as of Oct 2024
Acquisition costs
£32,255cash neededPurchase price£72,500
Deposit (25%)£18,125
Stamp duty+5% additional-property surcharge£3,625
Refurb£6,417
Legal + survey£2,000
Mortgage fees£2,088
Total cash neededdeposit + costs (loan covers the rest)£32,255
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · onthemarket
Description& agent copyOnTheMarket
Shared Ownership
This superb modern home is available to buy from as little as £72,500 with a 50% share!
A well presented first-floor apartment offering bright, contemporary living in a convenient Bristol location. The heart of the home is a spacious open-plan kitchen, dining and living area, measuring over 18ft in length, providing an ideal space for relaxing, entertaining and everyday living. Large windows flood the room with natural light, while the modern fitted kitchen…
Floor plans
Listing metaonthemarket · Taylors - Brislington
About this listing
25 days · OnTheMarketPrice history
5-year price trend
Monthly profit
−£666
Cash needed
£32K
Return after costs
-24.76%
IRR
—
Listed 25d ago
Boulevard View Whitchurch Lane, BRISTOL, BS14, Bristol, BS14
flat · 1 bed · 1 bath
£72,500
Leasehold 245yr
1 / 5
0/100
Marginal
No rent data — verify locally before offering.
Monthly profit −£666/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
£73K
Return before costs
—
rent unknown
Bedrooms
1
1 bath
Energy rating
—
Energy rating
Deal flags1 issue
Shared ownership
Restricted resale; staircasing required
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 (£)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · £18,125
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 (£4,813–£8,984 range), VAT-inclusive
Legal + survey (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £54,375 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 sub-£200K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£666
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£295Mortgage£371Costs
Outgoings exceed rent — you top up £666/mo
Mortgage£295
Costs£371
Maintenance£67
Insurance£20
Voids + council tax£5
Service charge + ground rent£175
Ltd co. accounts£104
Tax—
Shortfall−£666
Returns
Return before costs on price0.00%
Cash return on cash-24.76%
Gross margin-£371
Cash needed£32,255
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.00
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 | £0 | £4,453 | £3,534 | £0 | £0 | -£7,987 | -£7,987 |
| Year 2 | £0 | £4,586 | £3,534 | £0 | £0 | -£8,120 | -£16,107 |
| Year 3 | £0 | £4,724 | £3,534 | £0 | £0 | -£8,258 | -£24,365 |
| Year 4 | £0 | £4,865 | £3,534 | £0 | £0 | -£8,400 | -£32,765 |
| Year 5 | £0 | £5,011 | £3,534 | £0 | £0 | -£8,546 | -£41,311 |
Rent by the room upside
What we verified
3207
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedN/A
TenureLeasehold years remaining245 yr
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 · OfstedChecking…
FloodEA Flood Map · England onlyChecking…
Investor profile▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 miLoading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£707
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£41,311
Acquisition costs
25% deposit£18,125
Stamp duty£3,625
Refurb£6,417
Legal + survey£2,000
Mortgage + broker£2,088
Cash needed£32,255
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
Shared Ownership
This superb modern home is available to buy from as little as £72,500 with a 50% share!
A well presented first-floor apartment offering bright, contemporary living in a convenient Bristol location. The heart of the home is a spacious open-plan kitchen, dining and living area, measuring over 18ft in length, providing an ideal space for relaxing, entertaining and everyday living. Large windows flood the room with natural light, while the modern fitted kitchen…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice