Skip to main contenthow this is calculated →
Year 5 disposal
BMV -15%
⊞ View all 17
100/ 100
Strong
Strong investment fundamentals.
Why it works
- 8.02% return before costs — above-market
- Priced below market -15% vs 12 nearby sold (last 12 mo) — instant equity
- Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
- EPC B — MEES compliant
Why to be cautious
- 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
+£51/mo
Barely breaks even each month
Price vs market
Below market value
-15% vs 12 sold · interior unseen
Return · IRR
1.1%/yr
Modest annualised return
Cash left in
£51K
Stays in after refinancing at value
Price £200KCash to buy £78KReturn before costs on price · Rent by the room 9.67%5-yr return on cash 11%Rent est. £1,337 (£1,282–£1,394)
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: £1,282–£1,394/mo · n=23
Financing
DepositYour cash in — the rest is the mortgage25% · £50,000
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 (£8,465–£15,800 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £150,000 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
+£51
after mortgage, operating costs & tax
Rent in£1,337/mo gross
£1,286/mo collected · £51/mo lost to voids
Where it goes
£813Mortgage£410Costs
£51/mo left as profit · 4% of rent kept
Mortgage£813
Costs£410
Management£134
Maintenance£50
Insurance£28
CapEx reserve£67
Voids + council tax£12
Ltd co. accounts£104
Selective licensing£16
Tax£12
Profit+£51
Returns
Return before costs on price8.02%
Cash return on cash0.78%
Gross margin£875
Cash needed£78,486
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.58
Rent-covers-mortgage check PASS · stress 6.5% (target 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 | £16,044 | £4,923 | £9,750 | £0 | £261 | £1,110 | £1,110 |
| Year 2 | £16,525 | £5,070 | £9,750 | £0 | £324 | £1,381 | £2,491 |
| Year 3 | £17,021 | £5,222 | £9,750 | £0 | £389 | £1,660 | £4,151 |
| Year 4 | £17,532 | £5,379 | £9,750 | £0 | £457 | £1,946 | £6,097 |
| Year 5 | £18,058 | £5,540 | £9,750 | £0 | £526 | £2,241 | £8,338 |
Disposal gain (gross)-£9,190
CGT£0
Net Disposal proceeds£215,296
What we verified
What we verified
60066 ok · 0 caution · 0 fail · 6 unknown
Legal & planning
LeaseholdFreehold
Tenure & planningFreehold
Legal & planning
1 checks- TenureFreehold
Council planning restrictionUnknown
Council planning restrictionRent by the room conversion gatePlanning data
Rent by the room restriction
C3 to C4 conversion
Unknown
Confidence
low
Source
No LPA data for this prefix
⚠️ Selective Licensing in scope
Selective scheme — designated PRS areas
Rates as of May 2026
Building condition
Energy ratingB
EPC& 2030 deadlineEPC register
▼
ABCDEFG
Current rating
From listing descriptionBand B
MEES 2030 compliance
C required for new tenancies
PASS
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 cohortPE7 8RE · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Cambridge · 44.6 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 · 2-bath · 742 sqft
£24k–£47k
£ per sqft
building cost only
£32–£64
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 2 × bathroom · Full strip + retile£6,650–£13,300
- Paint + decor£5,194–£9,646
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£8,162–£15,582
Guide rates · UK May 2026
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 history152d on marketno cuts yet
Strategy matrix
Council lease wins — +£210/mo · £146/mo ahead of Refurb & refinance
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 8.02% | +£51 | £78,486 | 10.6% | Low | Feasible |
| Housing-benefit rent | 4.85% | -£419 | £78,486 | -25.1% | Med | Feasible |
| ⭐ Council lease | 8.02% | +£210 | £78,486 | 20.2% | Low | Feasible |
| Refurb & refinance | 8.02% | +£64 | £93,000 | 9.9% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£182 | £229,000 | 4% | Med | Feasible |
| Rent by the room | 9.67% | -£956 | £104,486 | -47.7% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Peterborough · cap £808/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Peterborough
- LHA monthly cap:
- £808
- Scheme type:
- PSL
- Premium:
- +900% premium over LHA cap
- Typical lease:
- 0 years lease
- Management:
- management covered by council
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
+£106/mo cash flow vs Rent it out if converted to Rent by the room
14.40% Return before costs on price converted vs 8.02% as-is
Room mix (3 lettable rooms)
1× Double @ £590/mo1× Single @ £429/mo1× En-suite @ £593/mo
≈ £1,612/mo gross room income
As-is Rent it out
Monthly profit+£82
Return before costs on price8.02%
Cash needed£61,898
If converted to Rent by the room
Monthly profit+£187
Return before costs on price14.40%
Cash needed£77,898
Δ vs Rent it out Monthly profit+£106
Show conversion detail
Conversion cost estimate
£44,000
Range: £38,000 – £52,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£46,010–£86,410full refurb + room split
What's in this cost
- Kitchen£8,640–£17,280
- 2 × bathroom£11,400–£20,900
- Rewire£2,968–£5,194
- Replumb£2,226–£4,452
- Windows£7,420–£13,356
- Paint + decor£5,194–£9,646
- Flooring£8,162–£15,582
Based on 666 HMO comps within 1.0 km
Comparables
sold within 0.5 miWide · CV 15.9%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score70 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- GoodHampton CollegeAll-through · Academy converter · PE7 8BF
- GoodHampton Lakes Primary SchoolPrimary · Free schools · PE7 8SJ
- GoodHampton Vale Primary AcademyPrimary · Academy sponsor led · PE7 8LS
- Not ratedSense CollegeNot applicable · Special post 16 institution · PE7 8JB
- Not ratedHampton Hargate Primary SchoolPrimary · Community school · PE7 8BZ
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£16,044
Section 24 credit£0
Annual tax due£261
Post-tax Monthly profit annual£493
Exit costs
Projected sale price (5y · 2%/yr growth)£220,816
Capital gain (pre-CGT)£20,816
Sale costs (~2.5%)£5,520
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£8,338
Rates as of Oct 2024
Acquisition costs
£78,486cash neededPurchase price£200,000
Deposit (25%)£50,000
Stamp duty+5% additional-property surcharge£11,500
Refurb£11,286
Legal + survey£1,700
Mortgage fees£4,000
Total cash neededdeposit + costs (loan covers the rest)£78,486
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
Summary A modern home, set in a pleasant location on this well regarded development & offering: Entrance hall, lounge, kitchen diner downstairs wc, three bedrooms, ensuite to the master, family bathroom, gardens & parking. Description A well proportioned home, set in a pleasant location on this well regarded development. This home is offered for sale with no onward chain & could in our opinion, make an ideal first purchase. Entrance Hall Radiator, stairs to first floor. Loung…
Floor plans
Nearby active comparables11 rentals · 5 deals
Comparable rentals
PE7 · same beds + typeMedian nearby: £1,350/mo · 10 of 11 already let+£13 vs our est
- Bayleaf Avenue, Peterborough PE7Let3b£1,350/moMay 2026
- Brickstead Road, Peterborough, Cambri…3b£1,350/moMay 2026
- Leaf Living at Great Haddon Wood, Pet…Let3b£1,370/moMay 2026
- Hargate Way, Hampton Hargate, Peterbo…Let3b£1,350/moMay 2026
- 3 bedroom Terraced House in Southwold…Let3b£1,375/moMay 2026
- Southwold Drive, Hampton Beach, Peter…Let3b£1,425/moMay 2026
- Hargate Way, Hampton Hargate, Peterbo…Let3b£1,395/moMay 2026
- Vale Drive, Hampton Vale, Peterboroug…Let3b£1,150/moMay 2026
- Beaumont Way, Hampton Hargate, Peterb…Let3b£1,250/moMay 2026
- Benington Close, Hampton Gardens, Pet…Let3b£750/moMay 2026
- Molyneux Square, Hampton Vale PE7Let3b£1,400/moDec 2025
Listing metazoopla · William H Brown - Yaxley
About this listing
152 days · ZooplaPrice history
5-year price trend
Monthly profit
+£51
Cash needed
£78K
Return after costs
0.78%
IRR
1.10%
Listed 152d ago
Benington Close, Hampton Gardens, Peterborough PE7
terraced · 3 bed · 2 bath · 742 sqft
£200,000
est £1,337 · 8.02% gross
EPC B
Priced below market
1 / 15
100/100
Strong
Real 9.67% — fundamentals work.
Priced below market -15% vs 12 nearby sold (last 12 mo)
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
8.02% Return before costs — above-market
Price
£200K
15% below sold comps
Return before costs (best)
9.67%
Rent by the room
Bedrooms
3
2 bath
Energy rating
B
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: £1,282–£1,394/mo · n=23
Financing
DepositYour cash in — the rest is the mortgage25% · £50,000
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 (£8,465–£15,800 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £150,000 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
+£51
after mortgage, operating costs & tax
Rent in£1,337/mo gross
£1,286/mo collected · £51/mo lost to voids
Where it goes
£813Mortgage£410Costs
£51/mo left as profit · 4% of rent kept
Mortgage£813
Costs£410
Management£134
Maintenance£50
Insurance£28
CapEx reserve£67
Voids + council tax£12
Ltd co. accounts£104
Selective licensing£16
Tax£12
Profit+£51
Returns
Return before costs on price8.02%
Cash return on cash0.78%
Gross margin£875
Cash needed£78,486
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.58
Rent-covers-mortgage check PASS · stress 6.5% (target 1.45)
Housing-benefit (LHA) scheme detailBRMA Peterborough · cap £808/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Peterborough
- LHA monthly cap:
- £808
- Scheme type:
- PSL
- Premium:
- +900% premium over LHA cap
- Typical lease:
- 0 years lease
- Management:
- management covered by council
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 | £16,044 | £4,923 | £9,750 | £0 | £261 | £1,110 | £1,110 |
| Year 2 | £16,525 | £5,070 | £9,750 | £0 | £324 | £1,381 | £2,491 |
| Year 3 | £17,021 | £5,222 | £9,750 | £0 | £389 | £1,660 | £4,151 |
| Year 4 | £17,532 | £5,379 | £9,750 | £0 | £457 | £1,946 | £6,097 |
| Year 5 | £18,058 | £5,540 | £9,750 | £0 | £526 | £2,241 | £8,338 |
Rent by the room upside
What we verified
6006
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▾
EPCEnergy efficiency ratingB
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 15.9%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£1,950
Annual rental tax£143
CGT yr 5£0 · company level
5y net total£8,338
Acquisition costs
25% deposit£50,000
Stamp duty£11,500
Refurb£11,286
Legal + survey£1,700
Mortgage + broker£4,000
Cash needed£78,486
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
Summary A modern home, set in a pleasant location on this well regarded development & offering: Entrance hall, lounge, kitchen diner downstairs wc, three bedrooms, ensuite to the master, family bathroom, gardens & parking. Description A well proportioned home, set in a pleasant location on this well regarded development. This home is offered for sale with no onward chain & could in our opinion, make an ideal first purchase. Entrance Hall Radiator, stairs to first floor. Loung…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice