Skip to main contenthow this is calculated →
Year 5 disposal
BMV -6%
⊞ View all 13
8/ 100
Weak
5.04% return before costs — market rent unverified, verify rent + comps locally.
Why it works
- Priced below market -6% vs 12 nearby sold (last 12 mo) — instant equity
- EPC C — MEES compliant
Why to be cautious
- Monthly profit −£369/mo — significantly negative — real recurring drain
- -4.6% 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
−£369/mo
You top up £369/mo
Price vs market
Below market value
-6% vs 12 sold · interior unseen
Return · IRR
-4.6%/yr
Loses money over 5 years
Cash left in
£84K
Stays in after refinancing at value
Price £250KCash to buy £95KReturn before costs on price 5.04%5-yr return on cash -18%Rent est. £1,050 (£994–£1,109)
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: £994–£1,109/mo · n=94
Financing
DepositYour cash in — the rest is the mortgage25% · £62,500
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 (£8,073–£15,070 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £187,500 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 £200K–£400K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£369
after mortgage, operating costs & tax
Rent in£1,050/mo gross
£1,010/mo collected · £40/mo lost to voids
Where it goes
£1,016Mortgage£363Costs
Outgoings exceed rent — you top up £369/mo
Mortgage£1,016
Costs£363
Management£105
Maintenance£67
Insurance£28
CapEx reserve£53
Voids + council tax£6
Ltd co. accounts£104
Tax—
Shortfall−£369
Returns
Return before costs on price5.04%
Cash return on cash-4.65%
Gross margin£647
Cash needed£95,164
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.99
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 | £12,600 | £4,354 | £12,188 | £0 | £0 | -£3,941 | -£3,941 |
| Year 2 | £12,978 | £4,485 | £12,188 | £0 | £0 | -£3,694 | -£7,636 |
| Year 3 | £13,367 | £4,619 | £12,188 | £0 | £0 | -£3,439 | -£11,075 |
| Year 4 | £13,768 | £4,758 | £12,188 | £0 | £0 | -£3,177 | -£14,252 |
| Year 5 | £14,181 | £4,900 | £12,188 | £0 | £0 | -£2,907 | -£17,158 |
Disposal gain (gross)-£8,794
CGT£0
Net Disposal proceeds£269,120
What we verified
What we verified
51055 ok · 1 caution · 0 fail · 5 unknown
Legal & planning
LeaseholdFreehold
Tenure & planningFreehold
Legal & planning
1 checks- TenureFreehold
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
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 cohortCO1 2GX · 2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Cambridge · 65.5 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
2-bed · 1-bath · 810 sqft
£22k–£43k
£ per sqft
building cost only
£27–£53
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£5,670–£10,530
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£8,910–£17,010
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 history0d on marketno cuts yet
Strategy matrix
Rent it out wins — -£369/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 | 5.04% | -£369 | £95,164 | -18.0% | Low | Feasible |
| Housing-benefit rent | 3.81% | -£630 | £95,164 | -34.1% | Med | Feasible |
| Council lease | 3.81% | -£461 | £95,164 | -26.9% | Low | Feasible |
| Refurb & refinance | 5.04% | -£369 | £111,970 | -15.3% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£199 | £282,220 | 6% | Med | Feasible |
| Rent by the room | — | — | — | — | — | Disabledneeds 3+ beds |
Housing-benefit (LHA) scheme detailBRMA Colchester · cap £793/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Colchester
- LHA monthly cap:
- £793
- Scheme type:
- PSL
- 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
+£357/mo cash flow vs Rent it out if converted to Rent by the room
11.52% Return before costs on price converted vs 5.04% as-is
As-is Rent it out
Monthly profit-£327
Return before costs on price5.04%
Cash needed£74,398
If converted to Rent by the room
Monthly profit+£29
Return before costs on price11.52%
Cash needed£90,398
Δ vs Rent it out Monthly profit+£357
Show conversion detail
Cannot Rent by the room:Only 2 bed — too small for an HMO (3+ unrelated tenants from 2+ households) without major reconfiguration.
Conversion cost estimate
£44,000
Range: £38,000 – £52,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£42,690–£80,380full refurb + room split
What's in this cost
- Kitchen£8,640–£17,280
- 1 × bathroom£5,700–£10,450
- Rewire£3,240–£5,670
- Replumb£2,430–£4,860
- Windows£8,100–£14,580
- Paint + decor£5,670–£10,530
- Flooring£8,910–£17,010
Comparables
sold within 0.5 miWide · CV 20.9%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
- OutstandingSt Thomas More's Catholic Primary School, ColchesterPrimary · Academy converter · CO1 2QB
- GoodSt James the Great Church of England Primary SchoolPrimary · Academy sponsor led · CO1 2RA
- Not ratedKendall Church of England Primary SchoolPrimary · Voluntary controlled school · CO1 2HH
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£12,600
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£4,426
Exit costs
Projected sale price (5y · 2%/yr growth)£276,020
Capital gain (pre-CGT)£26,020
Sale costs (~2.5%)£6,901
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-£17,158
Rates as of Oct 2024
Acquisition costs
£95,164cash neededPurchase price£250,000
Deposit (25%)£62,500
Stamp duty+5% additional-property surcharge£15,000
Refurb£10,764
Legal + survey£2,150
Mortgage fees£4,750
Total cash neededdeposit + costs (loan covers the rest)£95,164
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · zoopla
Description& agent copyZoopla
guide price £250,000 - £260,000
Perfect for a variety of buyers, this charming two-bedroom semi-detached home enjoys a sought-after position within the ever-popular Hythe area, offering excellent access to local amenities, the University of Essex, Hythe train station, supermarkets, restaurants, and Colchester City Centre. Upon entering, you are welcomed by an inviting entrance hall leading into a bright and spacious sitting room. Thoughtfully designed to accommodate both l…
Floor plans
Nearby active comparables2 rentals
Comparable rentals
CO1 · same beds + typeMedian nearby: £1,200/mo · 2 of 2 already let+£150 vs our est
- Greenstead Road, Colchester CO1Let2b£1,150/moNov 2025
- Essex Hall Road, Colchester CO1Let2b£1,250/moJun 2025
Other deals nearby
CO1 · ±25% priceNo other nearby investment deals matched on postcode prefix + bedrooms.
Listing metazoopla · Knight Residential
About this listing
ZooplaPrice history
5-year price trend
Monthly profit
−£369
Cash needed
£95K
Return after costs
-4.65%
IRR
-4.65%
Haddon Park, Colchester CO1
semi_detached · 2 bed · 1 bath
£250,000
est £1,050 · 5.04% gross
EPC C
Priced below market
1 / 13
8/100
Marginal
5.04% — verify the rent + comps locally.
Priced below market -6% vs 12 nearby sold (last 12 mo)
Price
£250K
6% below sold comps
Return before costs
5.04%
est rent £1,050/monot enough comparablesRange £994–£1,109/mo (Q1–Q3)
Bedrooms
2
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: £994–£1,109/mo · n=94
Financing
DepositYour cash in — the rest is the mortgage25% · £62,500
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 (£8,073–£15,070 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £187,500 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 £200K–£400K
Maintenance (£/mo)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£369
after mortgage, operating costs & tax
Rent in£1,050/mo gross
£1,010/mo collected · £40/mo lost to voids
Where it goes
£1,016Mortgage£363Costs
Outgoings exceed rent — you top up £369/mo
Mortgage£1,016
Costs£363
Management£105
Maintenance£67
Insurance£28
CapEx reserve£53
Voids + council tax£6
Ltd co. accounts£104
Tax—
Shortfall−£369
Returns
Return before costs on price5.04%
Cash return on cash-4.65%
Gross margin£647
Cash needed£95,164
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.99
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Colchester · cap £793/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Colchester
- LHA monthly cap:
- £793
- Scheme type:
- PSL
- 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 | £12,600 | £4,354 | £12,188 | £0 | £0 | -£3,941 | -£3,941 |
| Year 2 | £12,978 | £4,485 | £12,188 | £0 | £0 | -£3,694 | -£7,636 |
| Year 3 | £13,367 | £4,619 | £12,188 | £0 | £0 | -£3,439 | -£11,075 |
| Year 4 | £13,768 | £4,758 | £12,188 | £0 | £0 | -£3,177 | -£14,252 |
| Year 5 | £14,181 | £4,900 | £12,188 | £0 | £0 | -£2,907 | -£17,158 |
Rent by the room upside
What we verified
4206
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedN/A
TenureTenure typeFreehold
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
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 20.9%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£2,438
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£17,158
Acquisition costs
25% deposit£62,500
Stamp duty£15,000
Refurb£10,764
Legal + survey£2,150
Mortgage + broker£4,750
Cash needed£95,164
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 £250,000 - £260,000
Perfect for a variety of buyers, this charming two-bedroom semi-detached home enjoys a sought-after position within the ever-popular Hythe area, offering excellent access to local amenities, the University of Essex, Hythe train station, supermarkets, restaurants, and Colchester City Centre. Upon entering, you are welcomed by an inviting entrance hall leading into a bright and spacious sitting room. Thoughtfully designed to accommodate both l…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice