Skip to main contenthow this is calculated →
Year 5 disposal
BMV -20%
⊞ View all 11
100/ 100
Strong
Strong investment fundamentals.
Why it works
- 9.62% return before costs — above-market
- Priced below market -20% vs 12 nearby sold (last 12 mo) — instant equity
- Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
- EPC C — MEES compliant
Why to be cautious
- Leasehold 89yr — verify at solicitor
- 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
+£12/mo
Barely breaks even each month
Price vs market
Below market value
-20% vs 12 sold · interior unseen
Return · IRR
0.4%/yr
Modest annualised return
Cash left in
£31K
Stays in after refinancing at value
Price £160KCash to buy £61KReturn before costs on price 9.62%5-yr return on cash 9%Rent est. £1,282 (£1,167–£1,408)
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: £1,167–£1,408/mo · n=59
Financing
DepositYour cash in — the rest is the mortgage25% · £40,000
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 (£4,813–£8,984 range), VAT-inclusive
Legal + survey (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £120,000 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 sub-£200K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
+£12
after mortgage, operating costs & tax
Rent in£1,282/mo gross
£1,233/mo collected · £49/mo lost to voids
Where it goes
£650Mortgage£568Costs
£12/mo left as profit · 1% of rent kept
Mortgage£650
Costs£568
Management£128
Maintenance£67
Insurance£20
CapEx reserve£64
Voids + council tax£7
Service charge + ground rent£178
Ltd co. accounts£104
Tax£3
Profit+£12
Returns
Return before costs on price9.62%
Cash return on cash0.24%
Gross margin£665
Cash needed£60,517
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.90
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 | £15,384 | £6,816 | £7,800 | £0 | £146 | £622 | £622 |
| Year 2 | £15,846 | £7,021 | £7,800 | £0 | £195 | £830 | £1,452 |
| Year 3 | £16,321 | £7,231 | £7,800 | £0 | £245 | £1,045 | £2,497 |
| Year 4 | £16,811 | £7,448 | £7,800 | £0 | £297 | £1,265 | £3,762 |
| Year 5 | £17,315 | £7,672 | £7,800 | £0 | £350 | £1,493 | £5,255 |
Disposal gain (gross)-£4,880
CGT£0
Net Disposal proceeds£172,237
What we verified
What we verified
33053 ok · 3 caution · 0 fail · 5 unknown
Legal & planning
Leasehold89 yr
Tenure & planning89 yr
Legal & planning
2 checks- TenureLeasehold
- Lease lengthUnknown
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
EWS1& cladding statusListing signal
OKInfoVerifyCritical
Severity
Inferred from listing text
Verify
Lender impact
No EWS1 / floor info in description. Buildings > 11 m need EWS1 or PAS 9980 — confirm height + status with the agent before offering.
Verify with lender
A1/A2 = mortgageable · B1 = mortgageable with plan · B2 = remediation required
RICS EWS1 guidance →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 profileMixed demand
Tenant profilelikely cohortRH11 8GD · 1 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Sussex · 27.8 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
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
1-bed · 1-bath · 630 sqft
£19k–£37k
£ per sqft
building cost only
£29–£58
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£4,410–£8,190
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£6,930–£13,230
Guide rates · UK May 2026 · sqft auto-estimated from beds
Tier-based bands — get a builder quote before exchanging.
Rent by the room licensingN/A
Price & sale history64d on marketno cuts yet
Strategy matrix
Short-stay let / Airbnb wins — +£58/mo · £46/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 | 9.62% | +£12 | £60,517 | 8.7% | Low | Feasible |
| Housing-benefit rent | 6.44% | -£386 | £60,517 | -29.7% | Med | Feasible |
| Council lease | 6.44% | -£290 | £60,517 | -26.5% | Low | Feasible |
| Refurb & refinance | 9.62% | +£12 | £71,084 | 7.4% | Med | Feasible |
| ⭐ Short-stay let / Airbnb | 14.25% | +£58 | £60,517 | 9.6% | High | Feasible |
| Buy, improve & sell | 0.00% | -£369 | £179,684 | 6% | Med | Feasible |
| Rent by the room | — | — | — | — | — | Disabledneeds 3+ beds |
Short-let (SA) context243 active short-lets nearby
Short-let market context
- 243 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA Crawley & Reigate · cap £858/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Crawley & Reigate
- LHA monthly cap:
- £858
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- 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
Local lettings demandby strategyLive area data
Short-stay let36% occupancy
£175/night ADR
Based on 3 short-let comps nearby
Rent by the room conversion upside
+£142/mo cash flow vs Rent it out if converted to Rent by the room
18.00% Return before costs on price converted vs 9.62% as-is
As-is Rent it out
Monthly profit+£172
Return before costs on price9.62%
Cash needed£51,898
If converted to Rent by the room
Monthly profit+£314
Return before costs on price18.00%
Cash needed£67,898
Δ vs Rent it out Monthly profit+£142
Show conversion detail
Cannot Rent by the room:Only 1 bed — too small for an HMO (3+ unrelated tenants from 2+ households) without major reconfiguration.
Comparables
sold within 0.5 miWide · CV 18.7%Med confidence
Loading 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
- GoodGossops Green PrimaryPrimary · Academy converter · RH11 8HW
- GoodHoly Trinity CofE Secondary School, CrawleySecondary · Voluntary aided school · RH11 8JE
- Not ratedHilltop Primary SchoolPrimary · Academy converter · RH11 8QL
- Not ratedThe Bewbush AcademyPrimary · Academy sponsor led · RH11 8XW
- Not ratedWaterfield Primary SchoolPrimary · Academy converter · RH11 8RA
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£15,384
Section 24 credit£0
Annual tax due£146
Post-tax Monthly profit annual£30
Exit costs
Projected sale price (5y · 2%/yr growth)£176,653
Capital gain (pre-CGT)£16,653
Sale costs (~2.5%)£4,416
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£5,255
Rates as of Oct 2024
Acquisition costs
£60,517cash neededPurchase price£160,000
Deposit (25%)£40,000
Stamp duty+5% additional-property surcharge£8,700
Refurb£6,417
Legal + survey£2,000
Mortgage fees£3,400
Total cash neededdeposit + costs (loan covers the rest)£60,517
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
Summary Well-presented one-bedroom apartment with a spacious lounge/diner, separate kitchen and bathroom. Benefits include allocated parking, communal gardens and additional on-street parking. Ideally located close to shops, amenities, transport links and a short drive to the M23.
Description A well-presented one-bedroom apartment offering a practical and well-proportioned layout. The property is entered via a welcoming hallway with a useful storage cupboard, providing acces…
Floor plans
Nearby active comparables4 rentals
Comparable rentals
RH11 · same beds + typeMedian nearby: £1,200/mo · 4 of 4 already let-£82 vs our est
- Troon Close, Crawley, RH11Let1b£1,200/moMay 2026
- Chetwood Road, Crawley RH11Let1b£1,200/moDec 2025
- Woodwards, Pease Pottage, Crawley RH11Let1b£995/moNov 2025
- Pegler Way, Crawley RH11Let1b£1,200/moNov 2025
Other deals nearby
RH11 · ±25% priceNo other nearby investment deals matched on postcode prefix + bedrooms.
Listing metazoopla · Fox & Sons - Crawley
About this listing
64 days · ZooplaPrice history
5-year price trend
Monthly profit
+£12
Cash needed
£61K
Return after costs
0.24%
IRR
0.41%
Listed 64d ago
Chetwood Road, Crawley RH11
flat · 1 bed · 1 bath
£160,000
est £1,282 · 9.62% gross
Leasehold 89yrEPC C
Priced below market
1 / 11
100/100
Strong
Real 9.62% — fundamentals work.
Priced below market -20% vs 12 nearby sold (last 12 mo)
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
9.62% Return before costs — above-market
Lease 89 yrs — extend before exit
Price
£160K
20% below sold comps
Return before costs
9.62%
est rent £1,282/monot enough comparablesRange £1,167–£1,408/mo (Q1–Q3)
Bedrooms
1
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: £1,167–£1,408/mo · n=59
Financing
DepositYour cash in — the rest is the mortgage25% · £40,000
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 (£4,813–£8,984 range), VAT-inclusive
Legal + survey (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £120,000 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 sub-£200K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
+£12
after mortgage, operating costs & tax
Rent in£1,282/mo gross
£1,233/mo collected · £49/mo lost to voids
Where it goes
£650Mortgage£568Costs
£12/mo left as profit · 1% of rent kept
Mortgage£650
Costs£568
Management£128
Maintenance£67
Insurance£20
CapEx reserve£64
Voids + council tax£7
Service charge + ground rent£178
Ltd co. accounts£104
Tax£3
Profit+£12
Returns
Return before costs on price9.62%
Cash return on cash0.24%
Gross margin£665
Cash needed£60,517
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.90
Rent-covers-mortgage check PASS · stress 6.5% (target 1.45)
Short-let (SA) context243 active short-lets nearby
Short-let market context
- 243 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA Crawley & Reigate · cap £858/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Crawley & Reigate
- LHA monthly cap:
- £858
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- 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 | £15,384 | £6,816 | £7,800 | £0 | £146 | £622 | £622 |
| Year 2 | £15,846 | £7,021 | £7,800 | £0 | £195 | £830 | £1,452 |
| Year 3 | £16,321 | £7,231 | £7,800 | £0 | £245 | £1,045 | £2,497 |
| Year 4 | £16,811 | £7,448 | £7,800 | £0 | £297 | £1,265 | £3,762 |
| Year 5 | £17,315 | £7,672 | £7,800 | £0 | £350 | £1,493 | £5,255 |
Rent by the room upside
What we verified
4406
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedN/A
TenureLeasehold years remaining89 yr
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
Service chargeReduces net yield£1,140/yr
Ground rentDoubling clauses kill mortgageability£1,000/yr
Area▾
Crimepolice.uk · monthlyChecking…
SchoolsGIAS · OfstedChecking…
FloodEA Flood Map · England onlyChecking…
Investor profile▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 miWide · CV 18.7%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£1,560
Annual rental tax£33
CGT yr 5£0 · company level
5y net total£5,255
Acquisition costs
25% deposit£40,000
Stamp duty£8,700
Refurb£6,417
Legal + survey£2,000
Mortgage + broker£3,400
Cash needed£60,517
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 Well-presented one-bedroom apartment with a spacious lounge/diner, separate kitchen and bathroom. Benefits include allocated parking, communal gardens and additional on-street parking. Ideally located close to shops, amenities, transport links and a short drive to the M23.
Description A well-presented one-bedroom apartment offering a practical and well-proportioned layout. The property is entered via a welcoming hallway with a useful storage cupboard, providing acces…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice