Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 9
29/ 100
Weak
11.53% Rent by the room return before costs — market rent unverified, verify rent + comps locally.
Why it works
- 11.5% Rent by the room return before costs (net 6.13% after CapEx + bills) — conversion play
Why to be cautious
- EPC D — must hit C by 2030 (~£3,000–£7,000)
- Monthly profit −£88/mo — mildly negative — equity build may cover
- -1.1% 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.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
−£88/mo
You top up £88/mo
Price
£175K
No local sold comps to compare
Return · IRR
-1.1%/yr
Loses money over 5 years
Cash to get in
£72K
Deposit + fees + refurb
Return before costs on price · Rent by the room 11.53%5-yr return on cash -1%Rent est. £1,010 (£949–£1,075)
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: £949–£1,075/mo · n=34
Financing
DepositYour cash in — the rest is the mortgage25% · £43,750
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 (£10,076–£18,808 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £131,250 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
-£88
after mortgage, operating costs & tax
Rent in£1,010/mo gross
£971/mo collected · £39/mo lost to voids
Where it goes
£711Mortgage£348Costs
Outgoings exceed rent — you top up £88/mo
Mortgage£711
Costs£348
Management£101
Maintenance£67
Insurance£20
CapEx reserve£51
Voids + council tax£5
Ltd co. accounts£104
Tax—
Shortfall−£88
Returns
Return before costs on price6.93%
Cash return on cash-1.46%
Gross margin£623
Cash needed£72,259
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.37
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 | £12,120 | £4,176 | £8,531 | £0 | £0 | -£587 | -£587 |
| Year 2 | £12,484 | £4,301 | £8,531 | £0 | £0 | -£349 | -£936 |
| Year 3 | £12,858 | £4,430 | £8,531 | £0 | £0 | -£103 | -£1,040 |
| Year 4 | £13,244 | £4,563 | £8,531 | £0 | £28 | £121 | -£918 |
| Year 5 | £13,641 | £4,700 | £8,531 | £0 | £78 | £332 | -£586 |
Disposal gain (gross)-£11,500
CGT£0
Net Disposal proceeds£188,384
What we verified
What we verified
51065 ok · 1 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
Rates as of May 2026
Building condition
Energy ratingD
EPC& 2030 deadlineEPC register
▼
ABCDEFG
Current rating
From listing descriptionBand D
MEES 2030 compliance
C required for new tenancies
FAIL
Upgrade to C
estimated cost
£3k–£7k
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 cohortDE24 8EZ · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Nottingham · 18.4 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 · 915 sqft
£24k–£46k
£ per sqft
building cost only
£26–£51
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£6,405–£11,895
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£10,065–£19,215
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 history137d on marketno cuts yet
Strategy matrix
Council lease wins — +£46/mo · £134/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 | 6.93% | -£88 | £72,259 | -0.8% | Low | Feasible |
| Housing-benefit rent | 4.79% | -£387 | £72,259 | -25.7% | Med | Feasible |
| ⭐ Council lease | 6.93% | +£46 | £72,259 | 7.1% | Low | Feasible |
| Refurb & refinance | 6.93% | -£88 | £86,383 | -0.7% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£191 | £205,258 | 3% | Med | Feasible |
| Rent by the room | 11.53% | -£810 | £98,259 | -41.3% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Derby · cap £698/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Derby
- LHA monthly cap:
- £698
- Scheme type:
- PSL
- Premium:
- +800% 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
+£333/mo cash flow vs Rent it out if converted to Rent by the room
16.46% Return before costs on price converted vs 6.93% as-is
Room mix (3 lettable rooms)
1× Double @ £578/mo1× Single @ £558/mo1× En-suite @ £547/mo
≈ £1,682/mo gross room income
As-is Rent it out
Monthly profit-£67
Return before costs on price6.93%
Cash needed£55,648
If converted to Rent by the room
Monthly profit+£267
Return before costs on price16.46%
Cash needed£71,648
Δ vs Rent it out Monthly profit+£333
Show conversion detail
Conversion cost estimate
£48,000
Range: £42,000 – £56,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£46,365–£87,205full refurb + room split
What's in this cost
- Kitchen£8,640–£17,280
- 1 × bathroom£5,700–£10,450
- Rewire£3,660–£6,405
- Replumb£2,745–£5,490
- Windows£9,150–£16,470
- Paint + decor£6,405–£11,895
- Flooring£10,065–£19,215
Based on 4767 HMO comps within 2.4 km
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
Schools & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- GoodAshwood Spencer AcademyPrimary · Academy sponsor led · DE24 8FT
- GoodZaytouna Primary SchoolPrimary · Free schools · DE24 8WH
- Not ratedDerby College16 plus · Further education · DE24 8JE
- Not ratedDerby Pride AcademyNot applicable · Free schools alternative provision · DE24 8BY
- Not ratedKingsmead SchoolNot applicable · Academy special converter · DE24 8TE
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£12,120
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£1,053
Exit costs
Projected sale price (5y · 2%/yr growth)£193,214
Capital gain (pre-CGT)£18,214
Sale costs (~2.5%)£4,830
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-£586
Rates as of Oct 2024
Acquisition costs
£72,259cash neededPurchase price£175,000
Deposit (25%)£43,750
Stamp duty+5% additional-property surcharge£9,750
Refurb£13,434
Legal + survey£1,700
Mortgage fees£3,625
Total cash neededdeposit + costs (loan covers the rest)£72,259
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
This spacious three-bedroom semi-detached home is offered to the market chain free, making it an ideal opportunity for first-time buyers, growing families or investors alike. Well positioned with attractive parkland views to the rear, the property offers generous living accommodation and excellent potential throughout.
Internally, the property briefly comprises an entrance hallway with useful storage, a bright and spacious dual-aspect lounge measuring 15'3 x 12'4, fitted kit…
Floor plans
Listing metazoopla · Nested
About this listing
137 days · ZooplaPrice history
5-year price trend
Monthly profit
−£88
Cash needed
£72K
Return after costs
-1.46%
IRR
-1.10%
Listed 137d ago
Osmaston Park Road, Derby DE24
semi-detached · 3 bed · 1 bath · 915 sqft
£175,000
est £1,010 · 6.93% gross
Chain freeEPC D
1 / 9
29/100
Marginal
11.53% Rent by the room strategy — market rent unverified, verify locally.
11.5% Rent by the room Return before costs — conversion play
Energy rating D — must hit C by 2030 (~£3,000–£7,000)
Chain free
Price
£175K
Return before costs (best)
11.53%
Rent by the room
Bedrooms
3
1 bath
Energy rating
D
Energy rating
Deal flags1 issue
EPC D — upgrade by 2030
Must reach EPC C by 2030 to let on a new tenancy
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: £949–£1,075/mo · n=34
Financing
DepositYour cash in — the rest is the mortgage25% · £43,750
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 (£10,076–£18,808 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £131,250 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
-£88
after mortgage, operating costs & tax
Rent in£1,010/mo gross
£971/mo collected · £39/mo lost to voids
Where it goes
£711Mortgage£348Costs
Outgoings exceed rent — you top up £88/mo
Mortgage£711
Costs£348
Management£101
Maintenance£67
Insurance£20
CapEx reserve£51
Voids + council tax£5
Ltd co. accounts£104
Tax—
Shortfall−£88
Returns
Return before costs on price6.93%
Cash return on cash-1.46%
Gross margin£623
Cash needed£72,259
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.37
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Derby · cap £698/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Derby
- LHA monthly cap:
- £698
- Scheme type:
- PSL
- Premium:
- +800% 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 | £12,120 | £4,176 | £8,531 | £0 | £0 | -£587 | -£587 |
| Year 2 | £12,484 | £4,301 | £8,531 | £0 | £0 | -£349 | -£936 |
| Year 3 | £12,858 | £4,430 | £8,531 | £0 | £0 | -£103 | -£1,040 |
| Year 4 | £13,244 | £4,563 | £8,531 | £0 | £28 | £121 | -£918 |
| Year 5 | £13,641 | £4,700 | £8,531 | £0 | £78 | £332 | -£586 |
Rent by the room upside
What we verified
5106
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▾
EPC~£3,000–£7,000 to upgrade to CD
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 miLoading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£1,706
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£586
Acquisition costs
25% deposit£43,750
Stamp duty£9,750
Refurb£13,434
Legal + survey£1,700
Mortgage + broker£3,625
Cash needed£72,259
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
This spacious three-bedroom semi-detached home is offered to the market chain free, making it an ideal opportunity for first-time buyers, growing families or investors alike. Well positioned with attractive parkland views to the rear, the property offers generous living accommodation and excellent potential throughout.
Internally, the property briefly comprises an entrance hallway with useful storage, a bright and spacious dual-aspect lounge measuring 15'3 x 12'4, fitted kit…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice