Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 21
26/ 100
Weak
5.62% return before costs — market rent unverified, verify rent + comps locally.
Why it works
- EPC B — MEES compliant
Why to be cautious
- Monthly profit −£375/mo — significantly negative — real recurring drain
- -2.9% 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
−£375/mo
You top up £375/mo
Price
£465K
No local sold comps to compare
Return · IRR
-2.9%/yr
Loses money over 5 years
Cash to get in
£181K
Deposit + fees + refurb
Return before costs on price 5.62%5-yr return on cash -6%Rent est. £2,177 (£1,900–£2,494)
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: £1,900–£2,494/mo · n=21
Financing
DepositYour cash in — the rest is the mortgage25% · £116,250
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 (£13,494–£25,189 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £348,750 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
-£375
after mortgage, operating costs & tax
Rent in£2,177/mo gross
£2,093/mo collected · £84/mo lost to voids
Where it goes
£1,889Mortgage£580Costs
Outgoings exceed rent — you top up £375/mo
Mortgage£1,889
Costs£580
Management£218
Maintenance£100
Insurance£40
CapEx reserve£109
Voids + council tax£9
Ltd co. accounts£104
Tax—
Shortfall−£375
Returns
Return before costs on price5.62%
Cash return on cash-2.49%
Gross margin£1,514
Cash needed£180,867
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.11
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 | £26,124 | £6,955 | £22,669 | £0 | £0 | -£3,500 | -£3,500 |
| Year 2 | £26,908 | £7,164 | £22,669 | £0 | £0 | -£2,925 | -£6,425 |
| Year 3 | £27,715 | £7,379 | £22,669 | £0 | £0 | -£2,332 | -£8,757 |
| Year 4 | £28,546 | £7,600 | £22,669 | £0 | £0 | -£1,722 | -£10,479 |
| Year 5 | £29,403 | £7,828 | £22,669 | £0 | £0 | -£1,094 | -£11,573 |
Disposal gain (gross)-£21,079
CGT£0
Net Disposal proceeds£500,563
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 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 cohortBS32 8DH · 4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
UWE Bristol · 2.7 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 · 1282 sqft
£30k–£59k
£ per sqft
building cost only
£24–£46
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£8,974–£16,666
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£14,102–£26,922
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 history29d on marketno cuts yet
Strategy matrix
Rent it out wins — -£375/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 | 5.62% | -£375 | £180,867 | -6.4% | Low | Feasible |
| Housing-benefit rent | 4.76% | -£762 | £180,867 | -18.0% | Med | Feasible |
| Council lease | 4.76% | -£380 | £180,867 | -9.5% | Low | Feasible |
| Refurb & refinance | 5.62% | -£375 | £211,314 | -5.5% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£244 | £528,839 | 5% | Med | Feasible |
| Rent by the room | 7.23% | -£808 | £180,867 | -16.9% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Bristol · cap £1,845/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Bristol
- LHA monthly cap:
- £1,845
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- 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
-£551/mo cash flow vs Rent it out if converted to Rent by the room
6.19% Return before costs on price converted vs 5.62% as-is
As-is Rent it out
Monthly profit-£253
Return before costs on price5.62%
Cash needed£128,148
If converted to Rent by the room
Monthly profit-£804
Return before costs on price6.19%
Cash needed£144,148
Δ vs Rent it out Monthly profit-£551
Show conversion detail
Conversion cost estimate
£36,000
Range: £28,800 – £45,600
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£65,988–£125,773full refurb + room split
What's in this cost
- Kitchen£9,540–£19,080
- 1 × bathroom£6,450–£11,825
- Rewire£5,128–£10,256
- Replumb£3,846–£8,974
- Windows£12,820–£24,358
- Paint + decor£11,538–£20,512
- Flooring£16,666–£30,768
Comparables
sold within 0.5 miLoading nearby sold…
Location & area intelligence
Transport score90 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment3 schools nearby
Nearby schoolsOfsted-rated, nearest first3 of 5
- GoodMeadowbrook Primary SchoolPrimary · Academy sponsor led · BS32 8TA
- Not ratedBailey's Court Primary SchoolPrimary · Community school · BS32 8AZ
- Not ratedSt Mary's Catholic Primary SchoolPrimary · Voluntary aided school · BS32 8EJ
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£26,124
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£4,505
Exit costs
Projected sale price (5y · 2%/yr growth)£513,398
Capital gain (pre-CGT)£48,398
Sale costs (~2.5%)£12,835
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-£11,573
Rates as of Oct 2024
Acquisition costs
£180,867cash neededPurchase price£465,000
Deposit (25%)£116,250
Stamp duty+5% additional-property surcharge£36,500
Refurb£17,992
Legal + survey£2,150
Mortgage fees£7,975
Total cash neededdeposit + costs (loan covers the rest)£180,867
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
Having been cherished by the same family since the 1990s, this spacious four-bedroom detached home offers generous accommodation, a good-sized plot and plenty of opportunity for its next owners to make it their own.
The property is approached via a driveway providing off-street parking and opens into a welcoming entrance hall, giving access to the principal rooms. The large living room provides a comfortable space for family life, while the separate dining room offers plenty…
Floor plans
Listing metazoopla · Andrews - Winterbourne
About this listing
29 days · ZooplaPrice history
5-year price trend
Monthly profit
−£375
Cash needed
£181K
Return after costs
-2.49%
IRR
-2.95%
Listed 29d ago
The Worthys, Bradley Stoke, Bristol, Gloucestershire BS32
detached · 4 bed · 1 bath · 1,282 sqft
£465,000
est £2,177 · 5.62% gross
EPC B
1 / 21
26/100
Marginal
5.62% — verify the rent + comps locally.
5.62% Return before costs — around the area average for this property type.
Monthly profit −£375/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Energy rating B — Min. energy standard 2030 compliant.
Price
£465K
Return before costs
5.62%
est rent £2,177/monot enough comparablesRange £1,900–£2,494/mo (Q1–Q3)
Bedrooms
4
1 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: £1,900–£2,494/mo · n=21
Financing
DepositYour cash in — the rest is the mortgage25% · £116,250
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 (£13,494–£25,189 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £348,750 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
-£375
after mortgage, operating costs & tax
Rent in£2,177/mo gross
£2,093/mo collected · £84/mo lost to voids
Where it goes
£1,889Mortgage£580Costs
Outgoings exceed rent — you top up £375/mo
Mortgage£1,889
Costs£580
Management£218
Maintenance£100
Insurance£40
CapEx reserve£109
Voids + council tax£9
Ltd co. accounts£104
Tax—
Shortfall−£375
Returns
Return before costs on price5.62%
Cash return on cash-2.49%
Gross margin£1,514
Cash needed£180,867
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.11
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Bristol · cap £1,845/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Bristol
- LHA monthly cap:
- £1,845
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- 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 | £26,124 | £6,955 | £22,669 | £0 | £0 | -£3,500 | -£3,500 |
| Year 2 | £26,908 | £7,164 | £22,669 | £0 | £0 | -£2,925 | -£6,425 |
| Year 3 | £27,715 | £7,379 | £22,669 | £0 | £0 | -£2,332 | -£8,757 |
| Year 4 | £28,546 | £7,600 | £22,669 | £0 | £0 | -£1,722 | -£10,479 |
| Year 5 | £29,403 | £7,828 | £22,669 | £0 | £0 | -£1,094 | -£11,573 |
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 miLoading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£4,534
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£11,573
Acquisition costs
25% deposit£116,250
Stamp duty£36,500
Refurb£17,992
Legal + survey£2,150
Mortgage + broker£7,975
Cash needed£180,867
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
Having been cherished by the same family since the 1990s, this spacious four-bedroom detached home offers generous accommodation, a good-sized plot and plenty of opportunity for its next owners to make it their own.
The property is approached via a driveway providing off-street parking and opens into a welcoming entrance hall, giving access to the principal rooms. The large living room provides a comfortable space for family life, while the separate dining room offers plenty…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice