Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 37
0/ 100
Weak
No rent data on file — verify locally before offering.
Why it works
- EPC B — MEES compliant
Why to be cautious
- Monthly profit −£1,692/mo — heavily negative — needs monthly capital injection
- -14.6% 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
−£2K/mo
You top up £2K/mo
Price vs market
Above comparable sales
+60% vs 12 sold
Return · IRR
-14.6%/yr
Loses money over 5 years
Cash to get in
£150K
Deposit + fees + refurb
Price £365K5-yr return on cash -68%
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 (£)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · £91,250
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 (£17,854–£33,327 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £273,750 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 £200K–£400K
Maintenance (£/mo)
Default £67/mo — type unknown
Leasehold costs
Result · Rent it out
Monthly profit
-£1,692
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£1,483Mortgage
Outgoings exceed rent — you top up £1,692/mo
Mortgage£1,483
Costs£209
Maintenance£67
Insurance£28
Voids + council tax£10
Ltd co. accounts£104
Tax—
Shortfall−£1,692
Returns
Return before costs on price0.00%
Cash return on cash-13.52%
Gross margin-£209
Cash needed£150,180
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.00
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 | £0 | £2,507 | £17,794 | £0 | £0 | -£20,301 | -£20,301 |
| Year 2 | £0 | £2,582 | £17,794 | £0 | £0 | -£20,376 | -£40,677 |
| Year 3 | £0 | £2,660 | £17,794 | £0 | £0 | -£20,453 | -£61,130 |
| Year 4 | £0 | £2,739 | £17,794 | £0 | £0 | -£20,533 | -£81,663 |
| Year 5 | £0 | £2,822 | £17,794 | £0 | £0 | -£20,615 | -£102,279 |
Disposal gain (gross)-£24,540
CGT£0
Net Disposal proceeds£392,915
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
⚠️ Selective Licensing in scope
Selective scheme — designated PRS areas
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 cohortPE7 8PT · 5 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Cambridge · 45.2 km
Reason
5-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
5-bed · 3-bath · 1350 sqft
£38k–£74k
£ per sqft
building cost only
£28–£55
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 3 × bathroom · Full strip + retile£9,975–£19,950
- Paint + decor£9,450–£17,550
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£14,850–£28,350
Guide rates · UK May 2026 · sqft auto-estimated from beds
Tier-based bands — get a builder quote before exchanging.
Rent by the room licensingMandatory
HMO licensing5-year licenceCouncil
Licence fee
5-year mandatory
£825–£1,500
Scheme type
Mandatory
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 history0d on marketno cuts yet
Strategy matrix
Council lease wins — +£6,294/mo · £6,648/mo ahead of Rent by the room
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 0.00% | -£1,692 | £150,180 | -68.1% | Low | Feasible |
| Housing-benefit rent | 3.44% | -£926 | £150,180 | -32.2% | Med | Feasible |
| ⭐ Council lease | 34.42% | +£6,294 | £150,180 | 268.9% | Low | Feasible |
| Refurb & refinance | 0.00% | -£1,692 | £177,952 | -57.5% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£199 | £426,977 | 3% | Med | Feasible |
| Rent by the room | 9.60% | -£354 | £150,180 | -1.8% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Peterborough · cap £1,047/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Peterborough
- LHA monthly cap:
- £1,047
- Scheme type:
- PSL
- Premium:
- +900% 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
+£1,216/mo cash flow vs Rent it out if converted to Rent by the room
7.89% Return before costs on price converted vs 0.00% as-is
As-is Rent it out
Monthly profit-£1,629
Return before costs on price0.00%
Cash needed£103,148
If converted to Rent by the room
Monthly profit-£413
Return before costs on price7.89%
Cash needed£119,148
Δ vs Rent it out Monthly profit+£1,216
Show conversion detail
Conversion cost estimate
£3,000
Range: £2,000 – £5,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£72,990–£136,380full refurb + room split
What's in this cost
- Kitchen£8,640–£17,280
- 3 × bathroom£17,100–£31,350
- Rewire£5,400–£9,450
- Replumb£4,050–£8,100
- Windows£13,500–£24,300
- Paint + decor£9,450–£17,550
- Flooring£14,850–£28,350
Comparables
sold within 0.5 miWide · CV 31.5%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score70 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- GoodHampton CollegeAll-through · Academy converter · PE7 8BF
- GoodHampton Lakes Primary SchoolPrimary · Free schools · PE7 8SJ
- GoodHampton Vale Primary AcademyPrimary · Academy sponsor led · PE7 8LS
- Not ratedSense CollegeNot applicable · Special post 16 institution · PE7 8JB
- Not ratedHampton Hargate Primary SchoolPrimary · Community school · PE7 8BZ
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£0
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£20,301
Exit costs
Projected sale price (5y · 2%/yr growth)£402,989
Capital gain (pre-CGT)£37,989
Sale costs (~2.5%)£10,075
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-£102,279
Rates as of Oct 2024
Acquisition costs
£150,180cash neededPurchase price£365,000
Deposit (25%)£91,250
Stamp duty+5% additional-property surcharge£26,500
Refurb£23,805
Legal + survey£2,150
Mortgage fees£6,475
Total cash neededdeposit + costs (loan covers the rest)£150,180
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
guide price £365,000 - £375,000 A spacious well presented five bedroom detached family home, located on the popular development of Hampton Vale, within easy access to schools, shops and road links. Accommodation comprises a generous kitchen dining room, five double bedrooms, two reception rooms, three bathrooms and downstairs cloakroom. Outside is ample off road parking, half converted garage and enclosed garden to rear. must be seen
Entrance Hall 1.08m (3'6) x 4.07m (13…
Floor plans
Listing metazoopla · Fitzjohn Sales and Lettings
About this listing
ZooplaPrice history
5-year price trend
Monthly profit
−£1,692
Cash needed
£150K
Return after costs
-13.52%
IRR
-14.61%
Kite Way, Hampton Vale, Peterborough PE7
5 bed · 3 bath
£365,000
EPC B
1 / 37
0/100
Marginal
No rent data — verify locally before offering.
Monthly profit −£1,692/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Energy rating B — Min. energy standard 2030 compliant.
Price
£365K
60% above sold comps
Return before costs
—
rent unknown
Bedrooms
5
3 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 (£)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · £91,250
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 (£17,854–£33,327 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £273,750 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 £200K–£400K
Maintenance (£/mo)
Default £67/mo — type unknown
Leasehold costs
Result · Rent it out
Monthly profit
-£1,692
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£1,483Mortgage
Outgoings exceed rent — you top up £1,692/mo
Mortgage£1,483
Costs£209
Maintenance£67
Insurance£28
Voids + council tax£10
Ltd co. accounts£104
Tax—
Shortfall−£1,692
Returns
Return before costs on price0.00%
Cash return on cash-13.52%
Gross margin-£209
Cash needed£150,180
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.00
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Peterborough · cap £1,047/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Peterborough
- LHA monthly cap:
- £1,047
- Scheme type:
- PSL
- Premium:
- +900% 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 | £0 | £2,507 | £17,794 | £0 | £0 | -£20,301 | -£20,301 |
| Year 2 | £0 | £2,582 | £17,794 | £0 | £0 | -£20,376 | -£40,677 |
| Year 3 | £0 | £2,660 | £17,794 | £0 | £0 | -£20,453 | -£61,130 |
| Year 4 | £0 | £2,739 | £17,794 | £0 | £0 | -£20,533 | -£81,663 |
| Year 5 | £0 | £2,822 | £17,794 | £0 | £0 | -£20,615 | -£102,279 |
Rent by the room upside
What we verified
6006
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedMandatory
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 heuristicRent by the room / sharers
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Comparables
sold within 0.5 miWide · CV 31.5%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£3,559
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£102,279
Acquisition costs
25% deposit£91,250
Stamp duty£26,500
Refurb£23,805
Legal + survey£2,150
Mortgage + broker£6,475
Cash needed£150,180
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
guide price £365,000 - £375,000 A spacious well presented five bedroom detached family home, located on the popular development of Hampton Vale, within easy access to schools, shops and road links. Accommodation comprises a generous kitchen dining room, five double bedrooms, two reception rooms, three bathrooms and downstairs cloakroom. Outside is ample off road parking, half converted garage and enclosed garden to rear. must be seen
Entrance Hall 1.08m (3'6) x 4.07m (13…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice