Skip to main contenthow this is calculated →
Year 5 disposal
BMV -44%
⊞ View all 10
85/ 100
Strong
Strong investment fundamentals.
Why it works
- Monthly profit +£203/mo from completion — the no.1 reason to invest
- 10.58% return before costs — above-market
- 12.5% Rent by the room return before costs (net 6.47% after CapEx + bills) — conversion play
- Priced below market -44% vs 12 nearby sold (last 12 mo) — instant equity
Why to be cautious
- 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).
- Tenure not stated — confirm freehold/leasehold and any lease term before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
+£203/mo
Pays you every month, net of costs
Price vs market
Below market value
-44% vs 12 sold · interior unseen
Return · IRR
4.2%/yr
Modest annualised return
Cash left in
£0
Fully recycled — pull all your cash back out
Price £150KCash to buy £67KReturn before costs on price · Rent by the room 12.46%5-yr return on cash 26%Rent est. £1,322 (£1,178–£1,484)
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: £1,178–£1,484/mo · n=19
Financing
DepositYour cash in — the rest is the mortgage25% · £37,500
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 (£12,593–£23,506 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £112,500 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
+£203
after mortgage, operating costs & tax
Rent in£1,322/mo gross
£1,271/mo collected · £51/mo lost to voids
Where it goes
£609Mortgage£411Costs
£203/mo left as profit · 16% of rent kept
Mortgage£609
Costs£411
Management£132
Maintenance£67
Insurance£20
CapEx reserve£66
Voids + council tax£5
Ltd co. accounts£104
Selective licensing£17
Tax£48
Profit+£203
Returns
Return before costs on price10.58%
Cash return on cash3.62%
Gross margin£860
Cash needed£67,240
Monthly profit payback27y 8m
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress2.09
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 | £15,864 | £4,936 | £7,313 | £0 | £687 | £2,928 | £2,928 |
| Year 2 | £16,340 | £5,084 | £7,313 | £0 | £749 | £3,194 | £6,123 |
| Year 3 | £16,830 | £5,237 | £7,313 | £0 | £813 | £3,468 | £9,591 |
| Year 4 | £17,335 | £5,394 | £7,313 | £0 | £879 | £3,750 | £13,340 |
| Year 5 | £17,855 | £5,556 | £7,313 | £0 | £948 | £4,039 | £17,379 |
Disposal gain (gross)-£15,018
CGT£0
Net Disposal proceeds£161,472
What we verified
What we verified
30093 ok · 0 caution · 0 fail · 9 unknown
Legal & planning
LeaseholdUnknown
Tenure & planningUnknown
Legal & planning
2 checks- TenureUnknown
- Lease lengthUnknown
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 — Brinsworth
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 cohortS60 8AT · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
Sheffield Hallam · 6.6 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 · 990 sqft
£28k–£56k
£ per sqft
building cost only
£29–£56
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 2 × bathroom · Full strip + retile£6,650–£13,300
- Paint + decor£6,930–£12,870
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£10,890–£20,790
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 history79d on marketno cuts yet
Strategy matrix
Council lease wins — +£248/mo · £31/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 | 10.58% | +£203 | £67,240 | 25.8% | Low | Feasible |
| Housing-benefit rent | 4.39% | -£404 | £67,240 | -30.9% | Med | Feasible |
| ⭐ Council lease | 10.58% | +£248 | £67,240 | 26.2% | Low | Feasible |
| Refurb & refinance | 10.58% | +£217 | £81,456 | 22.4% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£191 | £183,206 | -1% | Med | Feasible |
| Rent by the room | 12.46% | -£743 | £93,240 | -40.1% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Rotherham · cap £549/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Rotherham
- LHA monthly cap:
- £549
- Scheme type:
- none
- Premium:
- +1000% 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
+£116/mo cash flow vs Rent it out if converted to Rent by the room
19.20% Return before costs on price converted vs 10.58% as-is
Room mix (3 lettable rooms)
2× Double @ £518/mo1× En-suite @ £523/mo
≈ £1,558/mo gross room income
As-is Rent it out
Monthly profit+£230
Return before costs on price10.58%
Cash needed£49,398
If converted to Rent by the room
Monthly profit+£346
Return before costs on price19.20%
Cash needed£65,398
Δ vs Rent it out Monthly profit+£116
Show conversion detail
Conversion cost estimate
£46,200
Range: £39,900 – £54,600
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£48,839–£90,000full refurb + room split
⚠️ Capped at 60% of £150,000 asking (£90,000). Raw model: £61,700–£113,700. Verify with a surveyor before offering.
What's in this cost
- Kitchen£7,124–£14,248
- 2 × bathroom£9,499–£17,414
- Rewire£3,483–£6,095
- Replumb£2,612–£5,224
- Windows£8,707–£15,673
- Paint + decor£6,966–£12,190
- Flooring£10,449–£19,156
Based on 65 HMO comps within 5.5 km
Comparables
sold within 0.5 miWide · CV 17.6%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score100 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment1 school nearby
Nearby schoolsOfsted-rated, nearest first1 of 5
- GoodWaverley Primary AcademyPrimary · Free schools · S60 8DD
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£15,864
Section 24 credit£0
Annual tax due£687
Post-tax Monthly profit annual£2,318
Exit costs
Projected sale price (5y · 2%/yr growth)£165,612
Capital gain (pre-CGT)£15,612
Sale costs (~2.5%)£4,140
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£17,379
Rates as of Oct 2024
Acquisition costs
£67,240cash neededPurchase price£150,000
Deposit (25%)£37,500
Stamp duty+5% additional-property surcharge£8,000
Refurb£16,790
Legal + survey£1,700
Mortgage fees£3,250
Total cash neededdeposit + costs (loan covers the rest)£67,240
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
A 50% share price is shown. You could buy up to 75% (subject to availability) and pay rent on the remaining share. Eligibility criteria apply. The Maidstone features an open-plan dining kitchen with french doors leading to the garden. Downstairs, you'll find a spacious lounge and storage throughout. Upstairs, you'll find the en suite main bedroom, a further double bedroom and a single bedroom providing an adaptable space. A family bathroom completes this home. Outside, you'll…
Floor plans
Nearby active comparables1 rental
Comparable rentals
S60 · same beds + typeMedian nearby: £1,300/mo · 1 of 1 already let-£22 vs our est
- Broom Drive, Rotherham, S60Let3b£1,300/moMay 2026
Other deals nearby
S60 · ±25% priceNo other nearby investment deals matched on postcode prefix + bedrooms.
Listing metazoopla · Barratt Homes - Affinity
About this listing
79 days · ZooplaPrice history
5-year price trend
Monthly profit
+£203
Cash needed
£67K
Return after costs
3.62%
IRR
4.20%
Listed 79d ago
"Maidstone" at Derwent Chase, Waverley S60
semi-detached · 3 bed · 2 bath
£150,000
est £1,322 · 10.58% gross
Priced below market
1 / 10
85/100
Strong
Real 12.46% — fundamentals work.
Priced below market -44% vs 12 nearby sold (last 12 mo)
Monthly profit +£203/mo at 25% deposit @ 5.5%
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
10.58% Return before costs — above-market
12.5% Rent by the room Return before costs — conversion play
Price
£150K
44% below sold comps
Return before costs (best)
12.46%
Rent by the room
Bedrooms
3
2 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: £1,178–£1,484/mo · n=19
Financing
DepositYour cash in — the rest is the mortgage25% · £37,500
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 (£12,593–£23,506 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £112,500 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
+£203
after mortgage, operating costs & tax
Rent in£1,322/mo gross
£1,271/mo collected · £51/mo lost to voids
Where it goes
£609Mortgage£411Costs
£203/mo left as profit · 16% of rent kept
Mortgage£609
Costs£411
Management£132
Maintenance£67
Insurance£20
CapEx reserve£66
Voids + council tax£5
Ltd co. accounts£104
Selective licensing£17
Tax£48
Profit+£203
Returns
Return before costs on price10.58%
Cash return on cash3.62%
Gross margin£860
Cash needed£67,240
Monthly profit payback27y 8m
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress2.09
Rent-covers-mortgage check PASS · stress 6.5% (target 1.45)
Housing-benefit (LHA) scheme detailBRMA Rotherham · cap £549/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Rotherham
- LHA monthly cap:
- £549
- Scheme type:
- none
- Premium:
- +1000% 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 | £15,864 | £4,936 | £7,313 | £0 | £687 | £2,928 | £2,928 |
| Year 2 | £16,340 | £5,084 | £7,313 | £0 | £749 | £3,194 | £6,123 |
| Year 3 | £16,830 | £5,237 | £7,313 | £0 | £813 | £3,468 | £9,591 |
| Year 4 | £17,335 | £5,394 | £7,313 | £0 | £879 | £3,750 | £13,340 |
| Year 5 | £17,855 | £5,556 | £7,313 | £0 | £948 | £4,039 | £17,379 |
Rent by the room upside
What we verified
4008
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedCheck LPA
TenureTenure typeUnknown
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 17.6%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£1,463
Annual rental tax£571
CGT yr 5£0 · company level
5y net total£17,379
Acquisition costs
25% deposit£37,500
Stamp duty£8,000
Refurb£16,790
Legal + survey£1,700
Mortgage + broker£3,250
Cash needed£67,240
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
A 50% share price is shown. You could buy up to 75% (subject to availability) and pay rent on the remaining share. Eligibility criteria apply. The Maidstone features an open-plan dining kitchen with french doors leading to the garden. Downstairs, you'll find a spacious lounge and storage throughout. Upstairs, you'll find the en suite main bedroom, a further double bedroom and a single bedroom providing an adaptable space. A family bathroom completes this home. Outside, you'll…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice