Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 16
0/ 100
Weak
3.00% return before costs — market rent unverified, verify rent + comps locally.
Why it works
Why to be cautious
- EPC D — must hit C by 2030 (~£3,000–£7,000)
- 3.00% return — below most lender Rent-covers-mortgage checks
- Monthly profit −£1,477/mo — heavily negative — needs monthly capital injection
- -8.0% 5y IRR — capital outlay disproportionate to returns
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
Above comparable sales
+32% vs 12 sold
Return · IRR
-8.0%/yr
Loses money over 5 years
Cash to get in
£252K
Deposit + fees + refurb
Price £600KReturn before costs on price 3.00%5-yr return on cash -32%Rent est. £1,500 (£1,500–£1,500)
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: £1,500–£1,500/mo · n=5
Financing
DepositYour cash in — the rest is the mortgage25% · £150,000
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 (£29,342–£54,772 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £450,000 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 £400K+
Maintenance (£/mo)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£1,477
after mortgage, operating costs & tax
Rent in£1,500/mo gross
£1,442/mo collected · £58/mo lost to voids
Where it goes
£2,438Mortgage£482Costs
Outgoings exceed rent — you top up £1,477/mo
Mortgage£2,438
Costs£482
Management£150
Maintenance£100
Insurance£40
CapEx reserve£75
Voids + council tax£13
Ltd co. accounts£104
Tax—
Shortfall−£1,477
Returns
Return before costs on price3.00%
Cash return on cash-7.03%
Gross margin£961
Cash needed£252,023
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.59
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 | £18,000 | £5,781 | £29,250 | £0 | £0 | -£17,030 | -£17,030 |
| Year 2 | £18,540 | £5,954 | £29,250 | £0 | £0 | -£16,664 | -£33,694 |
| Year 3 | £19,096 | £6,133 | £29,250 | £0 | £0 | -£16,286 | -£49,981 |
| Year 4 | £19,669 | £6,317 | £29,250 | £0 | £0 | -£15,897 | -£65,878 |
| Year 5 | £20,259 | £6,506 | £29,250 | £0 | £0 | -£15,497 | -£81,375 |
Disposal gain (gross)-£46,136
CGT£0
Net Disposal proceeds£645,887
What we verified
What we verified
51065 ok · 1 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 ratingD
EPC& 2030 deadlineEPC register
▼
ABCDEFG
Current rating
From listing descriptionBand D
MEES 2030 compliance
C required for new tenancies
FAIL
Upgrade to C
estimated cost
£3k–£7k
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 cohortME15 7SU · 4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
Queen Mary · 48.7 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 · 2-bath · 1170 sqft
£32k–£62k
£ per sqft
building cost only
£27–£53
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 2 × bathroom · Full strip + retile£6,650–£13,300
- Paint + decor£8,190–£15,210
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£12,870–£24,570
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 history0d on marketno cuts yet
Strategy matrix
Council lease wins — -£1,257/mo · £208/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 | 3.00% | -£1,477 | £252,023 | -32.3% | Low | Feasible |
| Housing-benefit rent | 3.00% | -£1,577 | £252,023 | -33.4% | Med | Feasible |
| ⭐ Council lease | 3.00% | -£1,257 | £252,023 | -28.2% | Low | Feasible |
| Refurb & refinance | 3.00% | -£1,477 | £297,672 | -27.3% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£244 | £707,672 | 2% | Med | Feasible |
| Rent by the room | 5.36% | -£1,464 | £252,023 | -28.1% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Maidstone · cap £1,546/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Maidstone
- LHA monthly cap:
- £1,546
- Scheme type:
- PSL
- Premium:
- +0% 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
-£2/mo cash flow vs Rent it out if converted to Rent by the room
4.80% Return before costs on price converted vs 3.00% as-is
As-is Rent it out
Monthly profit-£1,329
Return before costs on price3.00%
Cash needed£161,898
If converted to Rent by the room
Monthly profit-£1,331
Return before costs on price4.80%
Cash needed£177,898
Δ vs Rent it out Monthly profit-£2
Show conversion detail
Conversion cost estimate
£32,500
Range: £25,000 – £42,500
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£83,460–£148,290full refurb + room split
What's in this cost
- Kitchen£9,900–£19,800
- 2 × bathroom£13,500–£24,750
- Rewire£6,825–£10,920
- Replumb£5,460–£9,555
- Windows£15,015–£25,935
- Paint + decor£13,650–£23,205
- Flooring£19,110–£34,125
Comparables
sold within 0.5 miWide · CV 23.8%Med confidence
Loading 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
- Not ratedLeigh Academy MolehillPrimary · Academy sponsor led · ME15 7ND
- Not ratedPark Way Primary SchoolPrimary · Community school · ME15 7AH
- Not ratedMaidstone Grammar SchoolSecondary · Foundation school · ME15 7BT
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£18,000
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£17,723
Exit costs
Projected sale price (5y · 2%/yr growth)£662,448
Capital gain (pre-CGT)£62,448
Sale costs (~2.5%)£16,561
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-£81,375
Rates as of Oct 2024
Acquisition costs
£252,023cash neededPurchase price£600,000
Deposit (25%)£150,000
Stamp duty+5% additional-property surcharge£50,000
Refurb£39,123
Legal + survey£2,900
Mortgage fees£10,000
Total cash neededdeposit + costs (loan covers the rest)£252,023
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
Detached Four-Bedroom Home with Large Garden, Garage & Scope to Modernise No forward Chain
A spacious detached four-bedroom home situated on a sought-after residential tree lined road, close to Mote Park. The property offers excellent potential for modernisation and provides an exciting opportunity for a buyer looking to create a home to their own specification. The accommodation is well proportioned throughout, with four bedrooms and generous living space. Outside, the prop…
Floor plans
Listing metazoopla · Page & Wells
About this listing
ZooplaPrice history
5-year price trend
Monthly profit
−£1,477
Cash needed
£252K
Return after costs
-7.03%
IRR
-8.00%
Mote Avenue, Maidstone ME15
detached · 4 bed · 2 bath
£600,000
est £1,500 · 3.00% gross
EPC D
1 / 16
0/100
Marginal
3.00% — verify the rent + comps locally.
Energy rating D — must hit C by 2030 (~£3,000–£7,000)
Price
£600K
32% above sold comps
Return before costs
3.00%
est rent £1,500/monot enough comparables
Bedrooms
4
2 bath
Energy rating
D
Energy rating
Deal flags1 issue
EPC D — upgrade by 2030
Must reach EPC C by 2030 to let on a new tenancy
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: £1,500–£1,500/mo · n=5
Financing
DepositYour cash in — the rest is the mortgage25% · £150,000
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 (£29,342–£54,772 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £450,000 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 £400K+
Maintenance (£/mo)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£1,477
after mortgage, operating costs & tax
Rent in£1,500/mo gross
£1,442/mo collected · £58/mo lost to voids
Where it goes
£2,438Mortgage£482Costs
Outgoings exceed rent — you top up £1,477/mo
Mortgage£2,438
Costs£482
Management£150
Maintenance£100
Insurance£40
CapEx reserve£75
Voids + council tax£13
Ltd co. accounts£104
Tax—
Shortfall−£1,477
Returns
Return before costs on price3.00%
Cash return on cash-7.03%
Gross margin£961
Cash needed£252,023
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.59
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Maidstone · cap £1,546/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Maidstone
- LHA monthly cap:
- £1,546
- Scheme type:
- PSL
- Premium:
- +0% 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 | £18,000 | £5,781 | £29,250 | £0 | £0 | -£17,030 | -£17,030 |
| Year 2 | £18,540 | £5,954 | £29,250 | £0 | £0 | -£16,664 | -£33,694 |
| Year 3 | £19,096 | £6,133 | £29,250 | £0 | £0 | -£16,286 | -£49,981 |
| Year 4 | £19,669 | £6,317 | £29,250 | £0 | £0 | -£15,897 | -£65,878 |
| Year 5 | £20,259 | £6,506 | £29,250 | £0 | £0 | -£15,497 | -£81,375 |
Rent by the room upside
What we verified
5106
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▾
EPC~£3,000–£7,000 to upgrade to CD
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 23.8%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£5,850
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£81,375
Acquisition costs
25% deposit£150,000
Stamp duty£50,000
Refurb£39,123
Legal + survey£2,900
Mortgage + broker£10,000
Cash needed£252,023
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
Detached Four-Bedroom Home with Large Garden, Garage & Scope to Modernise No forward Chain
A spacious detached four-bedroom home situated on a sought-after residential tree lined road, close to Mote Park. The property offers excellent potential for modernisation and provides an exciting opportunity for a buyer looking to create a home to their own specification. The accommodation is well proportioned throughout, with four bedrooms and generous living space. Outside, the prop…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice