Skip to main contenthow this is calculated →
Year 5 disposal
BMV -41%
⊞ View all 9
0/ 100
Weak
No rent data on file — verify locally before offering.
Why it works
- Priced below market -41% vs 12 nearby sold (last 12 mo) — instant equity
Why to be cautious
- Leasehold 80yr — verify at solicitor
- Service charge unknown — could swing £100-300/mo
- Monthly profit −£1,147/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.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
−£1K/mo
You top up £1K/mo
Price vs market
Below market value
-41% vs 12 sold · interior unseen
Return · IRR
—
Not modelled
Cash left in
£0
Fully recycled — pull all your cash back out
Price £191KCash to buy £66K5-yr return on cash -106%
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% · £47,750
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 (£1,125–£2,100 range), VAT-inclusive
Legal + survey (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £143,250 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 sub-£200K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£1,147
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£776Mortgage£371Costs
Outgoings exceed rent — you top up £1,147/mo
Mortgage£776
Costs£371
Maintenance£67
Insurance£20
Voids + council tax£5
Service charge + ground rent£175
Ltd co. accounts£104
Tax—
Shortfall−£1,147
Returns
Return before costs on price0.00%
Cash return on cash-20.86%
Gross margin-£371
Cash needed£65,985
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 | £9,311 | £0 | £0 | -£13,764 | -£13,764 |
| Year 2 | £0 | £4,586 | £9,311 | £0 | £0 | -£13,897 | -£27,661 |
| Year 3 | £0 | £4,724 | £9,311 | £0 | £0 | -£14,035 | -£41,696 |
| Year 4 | £0 | £4,865 | £9,311 | £0 | £0 | -£14,177 | -£55,873 |
| Year 5 | £0 | £5,011 | £9,311 | £0 | £0 | -£14,323 | -£70,195 |
Disposal gain (gross)£237
CGT£45
Net Disposal proceeds£205,562
What we verified
What we verified
23072 ok · 3 caution · 0 fail · 7 unknown
Legal & planning
Leasehold80 yr
Tenure & planning80 yr
Legal & planning
2 checks- TenureUnknown
- Lease lengthUnknown
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% (175 decisions)
- NOTE: this council assesses HMO concentration by none, not a radius percentage — the radius figures below are indicative only
- 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 cohortLS18 4DZ · 4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
Leeds Beckett · 4.1 km
Reason
4-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
4-bed · 2-bath · 1170 sqft
£32k–£62k
£ per sqft
building cost only
£27–£53
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 2 × bathroom · Full strip + retile£6,650–£13,300
- Paint + decor£8,190–£15,210
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£12,870–£24,570
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
HMO licensing5-year licenceCouncil
Licence fee
5-year mandatory
£825–£1,500
Scheme type
Check council
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 history170d on marketno cuts yet
Strategy matrix
Council lease wins — +£6,203/mo · £6,249/mo ahead of Rent by the room
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 0.00% | -£1,147 | £65,985 | -106.4% | Low | Feasible |
| Housing-benefit rent | 7.52% | -£250 | £65,985 | -10.9% | Med | Feasible |
| ⭐ Council lease | 67.68% | +£6,203 | £65,985 | 600.4% | Low | Feasible |
| Refurb & refinance | 0.00% | -£1,147 | £76,135 | -92.2% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£366 | £205,970 | 9% | Med | Feasible |
| Rent by the room | 14.78% | -£46 | £65,985 | 14.2% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Leeds · cap £1,197/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Leeds
- LHA monthly cap:
- £1,197
- Scheme type:
- nominee
- Premium:
- +800% premium over LHA cap
- Typical lease:
- 0 years lease
- Management:
- landlord pays agent (typical 10%)
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
+£1,165/mo cash flow vs Rent it out if converted to Rent by the room
15.08% Return before costs on price converted vs 0.00% as-is
As-is Rent it out
Monthly profit-£949
Return before costs on price0.00%
Cash needed£59,648
If converted to Rent by the room
Monthly profit+£216
Return before costs on price15.08%
Cash needed£75,648
Δ vs Rent it out Monthly profit+£1,165
Show conversion detail
Conversion cost estimate
£31,500
Range: £25,200 – £39,900
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% (175 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.
£62,304–£114,600full refurb + room split
⚠️ Capped at 60% of £191,000 asking (£114,600). Raw model: £69,100–£127,100. Verify with a surveyor before offering.
What's in this cost
- Kitchen£8,115–£16,230
- 2 × bathroom£10,820–£19,836
- Rewire£4,689–£8,205
- Replumb£3,516–£7,033
- Windows£11,721–£21,099
- Paint + decor£9,377–£16,410
- Flooring£14,066–£25,787
Comparables
sold within 0.5 miWide · CV 21.9%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score100 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Leeds HMO Article 4 — A4D01 (official council polygon)
≈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 & catchment3 schools nearby
Nearby schoolsOfsted-rated, nearest first3 of 5
- OutstandingHorsforth Featherbank Primary SchoolPrimary · Community school · LS18 4QP
- Not ratedThe Froebelian SchoolNot applicable · Other independent school · LS18 4LB
- Not ratedHorsforth Newlaithes Primary SchoolPrimary · Community school · LS18 4PT
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£0
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£13,764
Exit costs
Projected sale price (5y · 2%/yr growth)£210,879
Capital gain (pre-CGT)£19,879
Sale costs (~2.5%)£5,272
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-£70,195
Rates as of Oct 2024
Acquisition costs
£65,985cash neededPurchase price£191,000
Deposit (25%)£47,750
Stamp duty+5% additional-property surcharge£10,870
Refurb£1,500
Legal + survey£2,000
Mortgage fees£3,865
Total cash neededdeposit + costs (loan covers the rest)£65,985
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
Get your foot on the property ladder with the security and affordability of Shared Ownership! The price advertised represents purchasing a 40% share of the home. Full Price 477,500 *Subject to availability, terms and conditions apply
The Property This brand new spacious four-bedroom home is arranged over three floors. The entrance hall leads to a well-proportioned living room at the front of the property, while the fitted kitchen and dining room spans the whole rear elevatio…
Floor plans
Listing metazoopla · LSL The SO HUB
About this listing
170 days · ZooplaPrice history
5-year price trend
Monthly profit
−£1,147
Cash needed
£66K
Return after costs
-20.86%
IRR
—
Listed 170d ago
Calf Close, Horsforth, Leeds LS18
semi_detached · 4 bed
£191,000
Leasehold 80yr
Priced below market
1 / 9
0/100
Marginal
No rent data — verify locally before offering.
Priced below market -41% vs 12 nearby sold (last 12 mo)
Lease 80 yrs — extend before exit
Price
£191K
41% below sold comps
Return before costs
—
rent unknown
Bedrooms
4
— 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% · £47,750
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 (£1,125–£2,100 range), VAT-inclusive
Legal + survey (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £143,250 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 sub-£200K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£1,147
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£776Mortgage£371Costs
Outgoings exceed rent — you top up £1,147/mo
Mortgage£776
Costs£371
Maintenance£67
Insurance£20
Voids + council tax£5
Service charge + ground rent£175
Ltd co. accounts£104
Tax—
Shortfall−£1,147
Returns
Return before costs on price0.00%
Cash return on cash-20.86%
Gross margin-£371
Cash needed£65,985
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)
Housing-benefit (LHA) scheme detailBRMA Leeds · cap £1,197/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Leeds
- LHA monthly cap:
- £1,197
- Scheme type:
- nominee
- Premium:
- +800% premium over LHA cap
- Typical lease:
- 0 years lease
- Management:
- landlord pays agent (typical 10%)
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 | £9,311 | £0 | £0 | -£13,764 | -£13,764 |
| Year 2 | £0 | £4,586 | £9,311 | £0 | £0 | -£13,897 | -£27,661 |
| Year 3 | £0 | £4,724 | £9,311 | £0 | £0 | -£14,035 | -£41,696 |
| Year 4 | £0 | £4,865 | £9,311 | £0 | £0 | -£14,177 | -£55,873 |
| Year 5 | £0 | £5,011 | £9,311 | £0 | £0 | -£14,323 | -£70,195 |
Rent by the room upside
What we verified
3207
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedCheck LPA
TenureLeasehold years remaining80 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 / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Comparables
sold within 0.5 miWide · CV 21.9%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£1,862
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£70,195
Acquisition costs
25% deposit£47,750
Stamp duty£10,870
Refurb£1,500
Legal + survey£2,000
Mortgage + broker£3,865
Cash needed£65,985
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
Get your foot on the property ladder with the security and affordability of Shared Ownership! The price advertised represents purchasing a 40% share of the home. Full Price 477,500 *Subject to availability, terms and conditions apply
The Property This brand new spacious four-bedroom home is arranged over three floors. The entrance hall leads to a well-proportioned living room at the front of the property, while the fitted kitchen and dining room spans the whole rear elevatio…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice