Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 12
30/ 100
Weak
9.57% Rent by the room return before costs — verify the rent + comps locally.
Why it works
Why to be cautious
- Monthly profit −£213/mo — significantly negative — real recurring drain
- -2.5% 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.
- EPC band not stated — verify the certificate before offering (2030 MEES minimum is band C).
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
−£213/mo
You top up £213/mo
Price
£230K
No local sold comps to compare
Return · IRR
-2.5%/yr
Loses money over 5 years
Cash to get in
£92K
Deposit + fees + refurb
Return before costs on price · Rent by the room 9.57%5-yr return on cash -8%Rent est. £1,177 (£1,151–£1,204)
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 21 Sep 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: £1,151–£1,204/mo · n=10
Financing
DepositYour cash in — the rest is the mortgage25% · £57,488
Standard 75% LTV for BTL
Mortgage rate5y fixed6.1%
5-year fixed at 75% LTV — 6.05% (as of 2026-09-21).
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 (£11,333–£21,155 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £172,462.5 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
-£213
after mortgage, operating costs & tax
Rent in£1,177/mo gross
£1,132/mo collected · £45/mo lost to voids
Where it goes
£978Mortgage£366Costs
Outgoings exceed rent — you top up £213/mo
Mortgage£978
Costs£366
Management£118
Maintenance£50
Insurance£28
CapEx reserve£59
Voids + council tax£8
Ltd co. accounts£104
Tax—
Shortfall−£213
Returns
Return before costs on price6.14%
Cash return on cash-2.76%
Gross margin£765
Cash needed£92,345
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.21
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 | £14,124 | £4,396 | £11,736 | £0 | £0 | -£2,008 | -£2,008 |
| Year 2 | £14,548 | £4,528 | £11,736 | £0 | £0 | -£1,716 | -£3,725 |
| Year 3 | £14,984 | £4,664 | £11,736 | £0 | £0 | -£1,416 | -£5,140 |
| Year 4 | £15,434 | £4,804 | £11,736 | £0 | £0 | -£1,106 | -£6,246 |
| Year 5 | £15,897 | £4,948 | £11,736 | £0 | £0 | -£787 | -£7,034 |
Disposal gain (gross)-£12,822
CGT£0
Net Disposal proceeds£247,536
What we verified
What we verified
50075 ok · 0 caution · 0 fail · 7 unknown
Legal & planning
LeaseholdFreehold
Tenure & planningFreehold
Legal & planning
2 checks- TenureUnknown
- Lease lengthUnknown
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 ratingUnknown
EPC& 2030 deadlineEPC register
EPC band not available in the listing. The 2030 MEES minimum is band C — verify the certificate before offering.
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 cohortTQ5 9DZ · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Exeter · 38.7 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
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
3-bed · 1-bath · 990 sqft
£25k–£49k
£ per sqft
building cost only
£25–£49
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 1 × bathroom · Full strip + retile£3,325–£6,650
- Paint + decor£6,930–£12,870
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£10,890–£20,790
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 history487d on market2 price changes
Sale price historythis address, HM Land RegistryPrice-Paid Data
Asking vs last sale
£135,000 in 2011 → £229,950 asking
+70.3%in 15y
- 2011£135,000+88.8% in 10y
- 2001£71,500+78.8% in 5y
- 1996£40,000—
HM Land Registry · Price-Paid Data (Open Government Licence). Growth percentages are nominal — not adjusted for inflation or local market movement.
Strategy matrix
Rent it out wins — -£213/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 | 6.14% | -£213 | £92,345 | -7.6% | Low | Feasible |
| Housing-benefit rent | 4.37% | -£544 | £92,345 | -29.2% | Med | Feasible |
| Council lease | 4.37% | -£364 | £92,345 | -21.2% | Low | Feasible |
| Refurb & refinance | 6.14% | -£213 | £109,886 | -6.4% | Med | Feasible |
| Short-stay let / Airbnb | 5.74% | -£520 | £92,345 | -31.9% | High | Feasible |
| Buy, improve & sell | 0.00% | -£182 | £266,402 | 4% | Med | Feasible |
| Rent by the room | 9.57% | -£1,055 | £122,345 | -44.5% | — | Feasible |
Short-let (SA) context284 active short-lets nearby
Short-let market context
- 284 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA South Devon · cap £838/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- South Devon
- LHA monthly cap:
- £838
- 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
Local lettings demandby strategyLive area data
Short-stay let25% occupancy
£144/night ADR
Based on 7 short-let comps nearby
Rent by the room conversion upside
+£239/mo cash flow vs Rent it out if converted to Rent by the room
12.52% Return before costs on price converted vs 6.14% as-is
Room mix (3 lettable rooms)
3× Double @ £611/mo
≈ £1,834/mo gross room income
As-is Rent it out
Monthly profit-£146
Return before costs on price6.14%
Cash needed£69,386
If converted to Rent by the room
Monthly profit+£93
Return before costs on price12.52%
Cash needed£85,386
Δ vs Rent it out Monthly profit+£239
Show conversion detail
Conversion cost estimate
£48,000
Range: £42,000 – £56,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£48,990–£92,080full refurb + room split
What's in this cost
- Kitchen£8,640–£17,280
- 1 × bathroom£5,700–£10,450
- Rewire£3,960–£6,930
- Replumb£2,970–£5,940
- Windows£9,900–£17,820
- Paint + decor£6,930–£12,870
- Flooring£10,890–£20,790
Based on 99 HMO comps within 8.1 km
Comparables
sold within 0.5 miLoading nearby sold…
Location & area intelligence
Transport score100 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment3 schools nearby
Nearby schoolsOfsted-rated, nearest first3 of 5
- GoodBrixham Church of England Primary SchoolPrimary · Academy converter · TQ5 9HF
- GoodEden Park Primary & Nursery SchoolPrimary · Academy converter · TQ5 9NH
- GoodBrixham CollegeSecondary · Academy converter · TQ5 9HF
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£14,124
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£2,551
Exit costs
Projected sale price (5y · 2%/yr growth)£253,883
Capital gain (pre-CGT)£23,933
Sale costs (~2.5%)£6,347
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-£7,034
Rates as of Oct 2024
Acquisition costs
£92,345cash neededPurchase price£229,950
Deposit (25%)£57,488
Stamp duty+5% additional-property surcharge£13,597
Refurb£15,111
Legal + survey£1,700
Mortgage fees£4,449
Total cash neededdeposit + costs (loan covers the rest)£92,345
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
A three bedroom, EXTENDED END OF TERRACE HOUSE, ideal for a family, with C of E primary school and Brixham College just a short walk away along with Brixham Rugby Club and local Co-Op on Great Rea Road. Brixham town centre is approximately half a mile away. The house sits on a corner plot with gardens to the front and side and has a super patio enjoying a sunny aspect to the rear, a driveway has been added with access off Sellick Avenue. A super kitchen extension has been ad…
Floor plans
Listing metarightmove · Eric Lloyd & Co
About this listing
487 days · RightmovePrice history
5-year price trend
Monthly profit
−£213
Cash needed
£92K
Return after costs
-2.76%
IRR
-2.46%
Listed 487d ago
REA BARN ROAD BRIXHAM
terraced · 3 bed · 1 bath
£229,950
est £1,177 · 6.14% gross
1 / 12
30/100
Marginal
9.57% — verify the rent + comps locally.
6.14% Return before costs — around the area average for this property type.
Monthly profit −£213/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
£230K
Return before costs (best)
9.57%
Rent by the room
Bedrooms
3
1 bath
Energy rating
—
Energy rating
Run the numbers
What-if calculator
Rates as of 21 Sep 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: £1,151–£1,204/mo · n=10
Financing
DepositYour cash in — the rest is the mortgage25% · £57,488
Standard 75% LTV for BTL
Mortgage rate5y fixed6.1%
5-year fixed at 75% LTV — 6.05% (as of 2026-09-21).
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 (£11,333–£21,155 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £172,462.5 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
-£213
after mortgage, operating costs & tax
Rent in£1,177/mo gross
£1,132/mo collected · £45/mo lost to voids
Where it goes
£978Mortgage£366Costs
Outgoings exceed rent — you top up £213/mo
Mortgage£978
Costs£366
Management£118
Maintenance£50
Insurance£28
CapEx reserve£59
Voids + council tax£8
Ltd co. accounts£104
Tax—
Shortfall−£213
Returns
Return before costs on price6.14%
Cash return on cash-2.76%
Gross margin£765
Cash needed£92,345
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.21
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Short-let (SA) context284 active short-lets nearby
Short-let market context
- 284 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA South Devon · cap £838/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- South Devon
- LHA monthly cap:
- £838
- 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 | £14,124 | £4,396 | £11,736 | £0 | £0 | -£2,008 | -£2,008 |
| Year 2 | £14,548 | £4,528 | £11,736 | £0 | £0 | -£1,716 | -£3,725 |
| Year 3 | £14,984 | £4,664 | £11,736 | £0 | £0 | -£1,416 | -£5,140 |
| Year 4 | £15,434 | £4,804 | £11,736 | £0 | £0 | -£1,106 | -£6,246 |
| Year 5 | £15,897 | £4,948 | £11,736 | £0 | £0 | -£787 | -£7,034 |
Rent by the room upside
What we verified
5007
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▾
EPCPostcode estimate — check the registerNot stated on the listing
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£2,347
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£7,034
Acquisition costs
25% deposit£57,488
Stamp duty£13,597
Refurb£15,111
Legal + survey£1,700
Mortgage + broker£4,449
Cash needed£92,345
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 copyRightmove
A three bedroom, EXTENDED END OF TERRACE HOUSE, ideal for a family, with C of E primary school and Brixham College just a short walk away along with Brixham Rugby Club and local Co-Op on Great Rea Road. Brixham town centre is approximately half a mile away. The house sits on a corner plot with gardens to the front and side and has a super patio enjoying a sunny aspect to the rear, a driveway has been added with access off Sellick Avenue. A super kitchen extension has been ad…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice