Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 18
27/ 100
Weak
6.21% return before costs — market rent unverified, verify rent + comps locally.
Why it works
Why to be cautious
- Monthly profit −£162/mo — mildly negative — equity build may cover
- -2.0% 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
−£162/mo
You top up £162/mo
Price vs market
Above comparable sales
+14% vs 12 sold
Return · IRR
-2.0%/yr
Loses money over 5 years
Cash to get in
£86K
Deposit + fees + refurb
Price £210KReturn before costs on price 6.21%5-yr return on cash -5%Rent est. £1,086 (£999–£1,181)
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: £999–£1,181/mo · n=11
Financing
DepositYour cash in — the rest is the mortgage25% · £52,500
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 (£11,333–£21,155 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £157,500 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
-£162
after mortgage, operating costs & tax
Rent in£1,086/mo gross
£1,044/mo collected · £42/mo lost to voids
Where it goes
£853Mortgage£353Costs
Outgoings exceed rent — you top up £162/mo
Mortgage£853
Costs£353
Management£109
Maintenance£50
Insurance£28
CapEx reserve£54
Voids + council tax£8
Ltd co. accounts£104
Tax—
Shortfall−£162
Returns
Return before costs on price6.21%
Cash return on cash-2.27%
Gross margin£691
Cash needed£85,661
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.22
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 | £13,032 | £4,234 | £10,238 | £0 | £0 | -£1,440 | -£1,440 |
| Year 2 | £13,423 | £4,361 | £10,238 | £0 | £0 | -£1,176 | -£2,616 |
| Year 3 | £13,826 | £4,492 | £10,238 | £0 | £0 | -£904 | -£3,520 |
| Year 4 | £14,240 | £4,627 | £10,238 | £0 | £0 | -£624 | -£4,144 |
| Year 5 | £14,668 | £4,766 | £10,238 | £0 | £0 | -£336 | -£4,479 |
Disposal gain (gross)-£12,950
CGT£0
Net Disposal proceeds£226,061
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 cohortSY2 5BZ · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Birmingham · 61.5 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 history134d on market1 price change
Sale price historythis address, HM Land RegistryPrice-Paid Data
Asking vs last sale
£140,000 in 2007 → £210,000 asking
+50.0%in 19y
- 2007£140,000+103.0% in 7y
- 2000£68,950—
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 — -£162/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 | 6.21% | -£162 | £85,661 | -5.2% | Low | Feasible |
| Housing-benefit rent | 4.13% | -£506 | £85,661 | -29.8% | Med | Feasible |
| Council lease | 0.00% | -£1,035 | £85,661 | -73.3% | Low | Feasible |
| Refurb & refinance | 6.21% | -£162 | £102,205 | -4.4% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£182 | £245,055 | 3% | Med | Feasible |
| Rent by the room | 10.29% | -£231 | £85,661 | -3.1% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Shropshire · cap £723/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Shropshire
- LHA monthly cap:
- £723
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
+£298/mo cash flow vs Rent it out if converted to Rent by the room
13.71% Return before costs on price converted vs 6.21% as-is
As-is Rent it out
Monthly profit-£142
Return before costs on price6.21%
Cash needed£64,398
If converted to Rent by the room
Monthly profit+£156
Return before costs on price13.71%
Cash needed£80,398
Δ vs Rent it out Monthly profit+£298
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
Comparables
sold within 0.5 miWide · CV 41.8%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score90 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- GoodSt Giles CofE Primary SchoolPrimary · Voluntary controlled school · SY2 5NJ
- InadequateCrowmoor Primary SchoolPrimary · Academy sponsor led · SY2 5JJ
- Not ratedSeverndale Specialist AcademyNot applicable · Academy special converter · SY2 5SH
- Not ratedBelvidere Primary SchoolPrimary · Community school · SY2 5YB
- Not ratedWilfred Owen Primary SchoolPrimary · Academy converter · SY2 5SH
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£13,032
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£1,941
Exit costs
Projected sale price (5y · 2%/yr growth)£231,857
Capital gain (pre-CGT)£21,857
Sale costs (~2.5%)£5,796
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-£4,479
Rates as of Oct 2024
Acquisition costs
£85,661cash neededPurchase price£210,000
Deposit (25%)£52,500
Stamp duty+5% additional-property surcharge£12,200
Refurb£15,111
Legal + survey£1,700
Mortgage fees£4,150
Total cash neededdeposit + costs (loan covers the rest)£85,661
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
Offered for sale with NO UPWARD CHAIN, this is an attractive, beautifully presented and deceptively spacious three bedroom mid-terrace house, which occupies a premium position on this small select 'green and leafy' development constructed by renowned local builders Shropshire Homes. Thoughtfully designed and well maintained throughout the property offers pleasing accommodation ideal for many potential buyers. Millennium gardens is conveniently situated for access to good lo…
Floor plans
Nearby active comparables5 deals
Comparable rentals
SY2 · same beds + typeNo nearby rentals matched on postcode prefix + bedrooms + property type.
Listing metarightmove · Holland Broadbridge
About this listing
134 days · RightmovePrice history
5-year price trend
Monthly profit
−£162
Cash needed
£86K
Return after costs
-2.27%
IRR
-1.96%
Listed 134d ago
Millennium Gardens, Racecourse Crescent, Shrewsbury
terraced · 3 bed · 1 bath
£210,000
est £1,086 · 6.21% gross
Chain free
1 / 18
27/100
Marginal
6.21% — verify the rent + comps locally.
Chain free
Price
£210K
14% above sold comps
Return before costs
6.21%
est rent £1,086/monot enough comparablesRange £999–£1,181/mo (Q1–Q3)
Bedrooms
3
1 bath
Energy rating
—
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: £999–£1,181/mo · n=11
Financing
DepositYour cash in — the rest is the mortgage25% · £52,500
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 (£11,333–£21,155 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,100 legal + £600 survey
Mortgage fees (£)
2% product fee on £157,500 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
-£162
after mortgage, operating costs & tax
Rent in£1,086/mo gross
£1,044/mo collected · £42/mo lost to voids
Where it goes
£853Mortgage£353Costs
Outgoings exceed rent — you top up £162/mo
Mortgage£853
Costs£353
Management£109
Maintenance£50
Insurance£28
CapEx reserve£54
Voids + council tax£8
Ltd co. accounts£104
Tax—
Shortfall−£162
Returns
Return before costs on price6.21%
Cash return on cash-2.27%
Gross margin£691
Cash needed£85,661
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.22
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Shropshire · cap £723/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Shropshire
- LHA monthly cap:
- £723
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 | £13,032 | £4,234 | £10,238 | £0 | £0 | -£1,440 | -£1,440 |
| Year 2 | £13,423 | £4,361 | £10,238 | £0 | £0 | -£1,176 | -£2,616 |
| Year 3 | £13,826 | £4,492 | £10,238 | £0 | £0 | -£904 | -£3,520 |
| Year 4 | £14,240 | £4,627 | £10,238 | £0 | £0 | -£624 | -£4,144 |
| Year 5 | £14,668 | £4,766 | £10,238 | £0 | £0 | -£336 | -£4,479 |
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 miWide · CV 41.8%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£2,048
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£4,479
Acquisition costs
25% deposit£52,500
Stamp duty£12,200
Refurb£15,111
Legal + survey£1,700
Mortgage + broker£4,150
Cash needed£85,661
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
Offered for sale with NO UPWARD CHAIN, this is an attractive, beautifully presented and deceptively spacious three bedroom mid-terrace house, which occupies a premium position on this small select 'green and leafy' development constructed by renowned local builders Shropshire Homes. Thoughtfully designed and well maintained throughout the property offers pleasing accommodation ideal for many potential buyers. Millennium gardens is conveniently situated for access to good lo…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice