Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 8
40/ 100
Caution
98.00% return before costs — market rent unverified, verify rent + comps locally.
Why it works
- 98.00% return before costs — above-market
Why to be cautious
- Monthly profit −£2,142/mo — heavily negative — needs monthly capital injection
- -13.2% 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
−£2K/mo
You top up £2K/mo
Price vs market
Above comparable sales
+66% vs 12 sold
Return · IRR
-13.2%/yr
Loses money over 5 years
Cash to get in
£220K
Deposit + fees + refurb
Price £555KReturn before costs on price 98.00%5-yr return on cash -58%Rent est. £451 (£383–£531)
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: £383–£531/mo · n=1
Financing
DepositYour cash in — the rest is the mortgage25% · £138,750
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 — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £416,250 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)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£2,142
after mortgage, operating costs & tax
Rent in£451/mo gross
£434/mo collected · £17/mo lost to voids
Where it goes
£2,255Mortgage
Outgoings exceed rent — you top up £2,142/mo
Mortgage£2,255
Costs£321
Management£45
Maintenance£100
Insurance£40
CapEx reserve£23
Voids + council tax£9
Ltd co. accounts£104
Tax—
Shortfall−£2,142
Returns
Return before costs on price0.98%
Cash return on cash-11.67%
Gross margin£113
Cash needed£220,280
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.19
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 | £5,412 | £3,849 | £27,056 | £0 | £0 | -£25,493 | -£25,493 |
| Year 2 | £5,574 | £3,964 | £27,056 | £0 | £0 | -£25,446 | -£50,939 |
| Year 3 | £5,742 | £4,083 | £27,056 | £0 | £0 | -£25,398 | -£76,337 |
| Year 4 | £5,914 | £4,206 | £27,056 | £0 | £0 | -£25,348 | -£101,685 |
| Year 5 | £6,091 | £4,332 | £27,056 | £0 | £0 | -£25,297 | -£126,982 |
Disposal gain (gross)-£29,759
CGT£0
Net Disposal proceeds£597,446
What we verified
What we verified
41074 ok · 1 caution · 0 fail · 7 unknown
Legal & planning
LeaseholdFreehold
Tenure & planningFreehold
Legal & planning
1 checks- TenureFreehold
Council planning restrictionUnknown
Council planning restrictionRent by the room conversion gatePlanning data
Conversion approvability
Per-property planning assessment
Likely approvable64% likely
Confidence: low
- Article 4 direction applies — planning permission required for C3->C4 HMO
- no known HMOs within 100m (below threshold)
- local council HMO approval rate 63% (16 decisions)
- NOTE: council HMO concentration policy not curated — the modal English policy (10% within 100m) is shown as an indication, not this council's adopted threshold
- NO HMO concentration data for this council: neither a licensed register nor granted change-of-use decisions nearby. This is ABSENCE OF DATA, not absence of HMOs — verify with the council before relying on it
Rent by the room concentration nearby
≈0.0% within 100 m vs 10% policy
Council HMO policy not curated — assessed against a 10% / 100 m default; a low/absent count reflects register coverage, not zero nearby HMOs.
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 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
SchoolsChecking…
Schools& Ofsted catchmentGIAS register
No schools indexed for this postcode sector.
Investor
Tenant profileFamily let
Tenant profilelikely cohortTS7 0NG · 5 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
Northumbria · 58 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 · 2-bath · 1350 sqft
£35k–£68k
£ per sqft
building cost only
£26–£50
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 2 × bathroom · Full strip + retile£6,650–£13,300
- 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 history0d on marketno cuts yet
Strategy matrix
Rent by the room wins — -£1,377/mo · £765/mo ahead of Rent it out (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 | 0.98% | -£2,142 | £220,280 | -57.6% | Low | Feasible |
| Housing-benefit rent | 0.73% | -£2,262 | £220,280 | -60.9% | Med | Feasible |
| Council lease | 0.00% | -£2,499 | £220,280 | -68.5% | Low | Feasible |
| Refurb & refinance | 0.98% | -£2,142 | £257,552 | -49.3% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£244 | £636,727 | 4% | Med | Feasible |
| ⭐ Rent by the room | 5.82% | -£1,377 | £220,280 | -29.9% | — | 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
+£850/mo cash flow vs Rent it out if converted to Rent by the room
5.19% Return before costs on price converted vs 0.98% as-is
As-is Rent it out
Monthly profit-£2,005
Return before costs on price0.98%
Cash needed£150,648
If converted to Rent by the room
Monthly profit-£1,155
Return before costs on price5.19%
Cash needed£166,648
Δ vs Rent it out Monthly profit+£850
Show conversion detail
Conversion cost estimate
£3,000
Range: £2,000 – £5,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
Planning approval likelihood
Likely approvable · 64% likely
low confidence
- Article 4 direction applies — planning permission required for C3->C4 HMO
- no known HMOs within 100m (below threshold)
- local council HMO approval rate 63% (16 decisions)
≈0.0% within 100 m vs 10% policy
Council HMO policy not curated — assessed against a 10% / 100 m default; a low/absent count reflects register coverage, not zero nearby HMOs.
£70,470–£126,840full refurb + room split
What's in this cost
- Kitchen£8,820–£17,640
- 2 × bathroom£11,700–£21,450
- Rewire£5,400–£9,450
- Replumb£4,050–£8,100
- Windows£13,500–£24,300
- Paint + decor£10,800–£17,550
- Flooring£16,200–£28,350
Comparables
sold within 0.5 miWide · CV 55.4%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score90 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Middlesbrough City-wide HMO Article 4
≈0.0% within 100 m vs 10% policy
Council HMO policy not curated — assessed against a 10% / 100 m default; a low/absent count reflects register coverage, not zero nearby HMOs.
Schools & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- GoodChandlers Ridge AcademyPrimary · Academy sponsor led · TS7 0JL
- GoodSt Bernadette's Catholic Primary SchoolPrimary · Academy converter · TS7 0PZ
- Requires improvementNunthorpe AcademySecondary · Academy converter · TS7 0LA
- Not ratedNunthorpe Primary AcademyPrimary · Academy converter · TS7 0LA
- Not ratedThe Avenue Primary SchoolPrimary · Academy converter · TS7 0AG
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£5,412
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£25,701
Exit costs
Projected sale price (5y · 2%/yr growth)£612,765
Capital gain (pre-CGT)£57,765
Sale costs (~2.5%)£15,319
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-£126,982
Rates as of Oct 2024
Acquisition costs
£220,280cash neededPurchase price£555,000
Deposit (25%)£138,750
Stamp duty+5% additional-property surcharge£45,500
Refurb£23,805
Legal + survey£2,900
Mortgage fees£9,325
Total cash neededdeposit + costs (loan covers the rest)£220,280
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
The Walcott is a wonderfully proportioned five-bedroom detached home designed for the best of modern family life. At its heart is a generous open-plan kitchen, dining and family area, complete with bi-fold doors that invite the outside in. A separate living room offers a welcoming retreat, while the integral double garage takes care of everyday convenience. Upstairs, five bedrooms – including two en suites – provide flexible space for working from home or hosting guests.
Add…
Floor plans
Nearby active comparables5 deals
Comparable rentals
TS7 · same beds + typeNo nearby rentals matched on postcode prefix + bedrooms + property type.
Listing metazoopla · Charles Church - Roseberry View
About this listing
ZooplaPrice history
5-year price trend
Monthly profit
−£2,142
Cash needed
£220K
Return after costs
-11.67%
IRR
-13.19%
"The Walcott" at Nunthorpe Gardens, Nunthorpe, Middlesbrough TS7
detached · 5 bed
£555,000
est £451 · 98.00% gross
1 / 8
40/100
Caution
98.00% — verify the rent + comps locally.
98.00% Return before costs — above-market
Price
£555K
66% above sold comps
Return before costs
98.00%
est rent £451/monot enough comparablesRange £383–£531/mo (Q1–Q3)
Bedrooms
5
— bath
Energy rating
—
Energy rating
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: £383–£531/mo · n=1
Financing
DepositYour cash in — the rest is the mortgage25% · £138,750
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 — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £416,250 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)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£2,142
after mortgage, operating costs & tax
Rent in£451/mo gross
£434/mo collected · £17/mo lost to voids
Where it goes
£2,255Mortgage
Outgoings exceed rent — you top up £2,142/mo
Mortgage£2,255
Costs£321
Management£45
Maintenance£100
Insurance£40
CapEx reserve£23
Voids + council tax£9
Ltd co. accounts£104
Tax—
Shortfall−£2,142
Returns
Return before costs on price0.98%
Cash return on cash-11.67%
Gross margin£113
Cash needed£220,280
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.19
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 | £5,412 | £3,849 | £27,056 | £0 | £0 | -£25,493 | -£25,493 |
| Year 2 | £5,574 | £3,964 | £27,056 | £0 | £0 | -£25,446 | -£50,939 |
| Year 3 | £5,742 | £4,083 | £27,056 | £0 | £0 | -£25,398 | -£76,337 |
| Year 4 | £5,914 | £4,206 | £27,056 | £0 | £0 | -£25,348 | -£101,685 |
| Year 5 | £6,091 | £4,332 | £27,056 | £0 | £0 | -£25,297 | -£126,982 |
Rent by the room upside
What we verified
4107
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▾
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 heuristicRent by the room / sharers
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Comparables
sold within 0.5 miWide · CV 55.4%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£5,411
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£126,982
Acquisition costs
25% deposit£138,750
Stamp duty£45,500
Refurb£23,805
Legal + survey£2,900
Mortgage + broker£9,325
Cash needed£220,280
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 copyZoopla
The Walcott is a wonderfully proportioned five-bedroom detached home designed for the best of modern family life. At its heart is a generous open-plan kitchen, dining and family area, complete with bi-fold doors that invite the outside in. A separate living room offers a welcoming retreat, while the integral double garage takes care of everyday convenience. Upstairs, five bedrooms – including two en suites – provide flexible space for working from home or hosting guests.
Add…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice