Skip to main contenthow this is calculated →
Year 5 disposal
BMV -12%
⊞ View all 28
0/ 100
Weak
5.68% Rent by the room return before costs — market rent unverified, verify rent + comps locally.
Why it works
- Priced below market -12% vs 12 nearby sold (last 12 mo) — instant equity
- EPC C — MEES compliant
Why to be cautious
- Monthly profit −£1,095/mo — heavily negative — needs monthly capital injection
- -6.1% 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
−£1K/mo
You top up £1K/mo
Price vs market
Below market value
-12% vs 12 sold · interior unseen
Return · IRR
-6.1%/yr
Loses money over 5 years
Cash left in
£193K
Stays in after refinancing at value
Price £675KCash to buy £261KReturn before costs on price · Rent by the room 5.68%5-yr return on cash -21%Rent est. £2,346 (£2,190–£2,513)
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: £2,190–£2,513/mo · n=29
Financing
DepositYour cash in — the rest is the mortgage25% · £168,750
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 (£15,320–£28,598 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £506,250 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
-£1,095
after mortgage, operating costs & tax
Rent in£2,346/mo gross
£2,256/mo collected · £90/mo lost to voids
Where it goes
£2,742Mortgage£608Costs
Outgoings exceed rent — you top up £1,095/mo
Mortgage£2,742
Costs£608
Management£235
Maintenance£100
Insurance£40
CapEx reserve£117
Voids + council tax£12
Ltd co. accounts£104
Tax—
Shortfall−£1,095
Returns
Return before costs on price4.17%
Cash return on cash-5.04%
Gross margin£1,648
Cash needed£260,702
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.82
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 | £28,152 | £7,298 | £32,906 | £0 | £0 | -£12,052 | -£12,052 |
| Year 2 | £28,997 | £7,517 | £32,906 | £0 | £0 | -£11,426 | -£23,478 |
| Year 3 | £29,866 | £7,742 | £32,906 | £0 | £0 | -£10,782 | -£34,261 |
| Year 4 | £30,762 | £7,975 | £32,906 | £0 | £0 | -£10,118 | -£44,379 |
| Year 5 | £31,685 | £8,214 | £32,906 | £0 | £0 | -£9,435 | -£53,813 |
Disposal gain (gross)-£29,204
CGT£0
Net Disposal proceeds£726,623
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
Rates as of May 2026
Building condition
Energy ratingC
EPC& 2030 deadlineEPC register
▼
ABCDEFG
Current rating
From listing descriptionBand C
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 cohortHP3 8RB · 4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University College London · 32.3 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 · 1-bath · 1478 sqft
£34k–£66k
£ per sqft
building cost only
£23–£44
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£10,346–£19,214
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£16,258–£31,038
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 history135d on marketno cuts yet
Strategy matrix
Rent it out wins — -£1,095/mo · level with Refurb & refinance
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| ⭐ Rent it out | 4.17% | -£1,095 | £260,702 | -20.6% | Low | Feasible |
| Housing-benefit rent | 3.55% | -£1,508 | £260,702 | -29.2% | Med | Feasible |
| Council lease | 0.00% | -£2,986 | £260,702 | -69.1% | Low | Feasible |
| Refurb & refinance | 4.17% | -£1,095 | £302,623 | -17.8% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£244 | £763,998 | 6% | Med | Feasible |
| Rent by the room | 5.68% | -£2,652 | £302,702 | -47.2% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA South West Herts · cap £1,995/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- South West Herts
- LHA monthly cap:
- £1,995
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
-£688/mo cash flow vs Rent it out if converted to Rent by the room
4.27% Return before costs on price converted vs 4.17% as-is
Room mix (4 lettable rooms)
4× Double @ £798/mo
≈ £3,193/mo gross room income
As-is Rent it out
Monthly profit-£936
Return before costs on price4.17%
Cash needed£180,648
If converted to Rent by the room
Monthly profit-£1,624
Return before costs on price4.27%
Cash needed£196,648
Δ vs Rent it out Monthly profit-£688
Show conversion detail
Conversion cost estimate
£37,500
Range: £30,000 – £47,500
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£81,682–£144,503full refurb + room split
What's in this cost
- Kitchen£9,900–£19,800
- 1 × bathroom£6,750–£12,375
- Rewire£7,390–£11,824
- Replumb£5,912–£10,346
- Windows£16,258–£28,082
- Paint + decor£14,780–£25,126
- Flooring£20,692–£36,950
Based on 159 HMO comps within 3.5 km
Comparables
sold within 0.5 miWide · CV 32.6%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score90 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- GoodChambersbury Primary SchoolPrimary · Foundation school · HP3 8JH
- Not ratedAbbot's Hill SchoolNot applicable · Other independent school · HP3 8RP
- Not ratedWoodfield SchoolNot applicable · Community special school · HP3 8RL
- Not ratedHobbs Hill Wood Primary SchoolPrimary · Community school · HP3 8ER
- Not ratedThe Reddings Primary SchoolPrimary · Community school · HP3 8DX
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£28,152
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£13,135
Exit costs
Projected sale price (5y · 2%/yr growth)£745,255
Capital gain (pre-CGT)£70,255
Sale costs (~2.5%)£18,631
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-£53,813
Rates as of Oct 2024
Acquisition costs
£260,702cash neededPurchase price£675,000
Deposit (25%)£168,750
Stamp duty+5% additional-property surcharge£57,500
Refurb£20,427
Legal + survey£2,900
Mortgage fees£11,125
Total cash neededdeposit + costs (loan covers the rest)£260,702
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
Situated in a prime Leverstock Green location, this spacious four-bedroom detached home offers just shy of 1,500 sq ft of versatile accommodation and is available with no upper chain. Ideal for growing families, the property enjoys a generous south-west facing rear garden bordered by mature shrubbery, together with a garage, side access and well-proportioned living spaces throughout. The ground floor comprises an entrance porch leading into a welcoming hallway with guest cloa…
Floor plans
Nearby active comparables1 rental
Comparable rentals
HP3 · same beds + typeMedian nearby: £3,500/mo · 1 of 1 already let+£1,154 vs our est
- Harrier Close, Hemel Hempstead, Hertf…Let4b£3,500/moMay 2026
Other deals nearby
HP3 · ±25% priceNo other nearby investment deals matched on postcode prefix + bedrooms.
Listing metazoopla · Mulburries
About this listing
135 days · ZooplaPrice history
5-year price trend
Monthly profit
−£1,095
Cash needed
£261K
Return after costs
-5.04%
IRR
-6.10%
Listed 135d ago
Crossfell Road, Hemel Hempstead HP3
detached · 4 bed · 1 bath · 1,478 sqft
£675,000
est £2,346 · 4.17% gross
EPC C
Priced below market
1 / 27
0/100
Marginal
5.68% Rent by the room strategy — market rent unverified, verify locally.
Priced below market -12% vs 12 nearby sold (last 12 mo)
Price
£675K
12% below sold comps
Return before costs (best)
5.68%
Rent by the room
Bedrooms
4
1 bath
Energy rating
C
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: £2,190–£2,513/mo · n=29
Financing
DepositYour cash in — the rest is the mortgage25% · £168,750
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 (£15,320–£28,598 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £506,250 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
-£1,095
after mortgage, operating costs & tax
Rent in£2,346/mo gross
£2,256/mo collected · £90/mo lost to voids
Where it goes
£2,742Mortgage£608Costs
Outgoings exceed rent — you top up £1,095/mo
Mortgage£2,742
Costs£608
Management£235
Maintenance£100
Insurance£40
CapEx reserve£117
Voids + council tax£12
Ltd co. accounts£104
Tax—
Shortfall−£1,095
Returns
Return before costs on price4.17%
Cash return on cash-5.04%
Gross margin£1,648
Cash needed£260,702
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.82
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA South West Herts · cap £1,995/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- South West Herts
- LHA monthly cap:
- £1,995
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 | £28,152 | £7,298 | £32,906 | £0 | £0 | -£12,052 | -£12,052 |
| Year 2 | £28,997 | £7,517 | £32,906 | £0 | £0 | -£11,426 | -£23,478 |
| Year 3 | £29,866 | £7,742 | £32,906 | £0 | £0 | -£10,782 | -£34,261 |
| Year 4 | £30,762 | £7,975 | £32,906 | £0 | £0 | -£10,118 | -£44,379 |
| Year 5 | £31,685 | £8,214 | £32,906 | £0 | £0 | -£9,435 | -£53,813 |
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 ratingC
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 32.6%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£6,581
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£53,813
Acquisition costs
25% deposit£168,750
Stamp duty£57,500
Refurb£20,427
Legal + survey£2,900
Mortgage + broker£11,125
Cash needed£260,702
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
Situated in a prime Leverstock Green location, this spacious four-bedroom detached home offers just shy of 1,500 sq ft of versatile accommodation and is available with no upper chain. Ideal for growing families, the property enjoys a generous south-west facing rear garden bordered by mature shrubbery, together with a garage, side access and well-proportioned living spaces throughout. The ground floor comprises an entrance porch leading into a welcoming hallway with guest cloa…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice