Skip to main contenthow this is calculated →
Year 5 disposal
BMV -46%
⊞ View all 15
85/ 100
Strong
Strong investment fundamentals.
Why it works
- 10.43% return before costs — above-market
- 13.2% Rent by the room return before costs (net 7.11% after CapEx + bills) — conversion play
- Priced below market -46% vs 12 nearby sold (last 12 mo) — instant equity
- Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Why to be cautious
- Service charge unknown — could swing £100-300/mo
- 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
+£158/mo
Barely breaks even each month
Price vs market
Below market value
-46% vs 12 sold · interior unseen
Return · IRR
2.8%/yr
Modest annualised return
Cash left in
£0
Fully recycled — pull all your cash back out
Price £190KCash to buy £79KReturn before costs on price · Rent by the room 13.21%5-yr return on cash 20%Rent est. £1,651 (£1,601–£1,703)
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: £1,601–£1,703/mo · n=23
Financing
DepositYour cash in — the rest is the mortgage25% · £47,500
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 (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £142,500 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 sub-£200K
Maintenance (£/mo)
Default £67/mo — type unknown
Leasehold costs
Result · Rent it out
Monthly profit
+£158
after mortgage, operating costs & tax
Rent in£1,651/mo gross
£1,588/mo collected · £64/mo lost to voids
Where it goes
£772Mortgage£620Costs
£158/mo left as profit · 10% of rent kept
Mortgage£772
Costs£620
Management£165
Maintenance£67
Insurance£20
CapEx reserve£83
Voids + council tax£6
Service charge + ground rent£175
Ltd co. accounts£104
Tax£37
Profit+£158
Returns
Return before costs on price10.43%
Cash return on cash2.40%
Gross margin£967
Cash needed£79,261
Monthly profit payback41y 9m
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress2.06
Rent-covers-mortgage check PASS · stress 6.5% (target 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 | £19,812 | £7,443 | £9,263 | £0 | £590 | £2,516 | £2,516 |
| Year 2 | £20,406 | £7,667 | £9,263 | £0 | £661 | £2,816 | £5,332 |
| Year 3 | £21,019 | £7,897 | £9,263 | £0 | £733 | £3,126 | £8,459 |
| Year 4 | £21,649 | £8,133 | £9,263 | £0 | £808 | £3,445 | £11,904 |
| Year 5 | £22,299 | £8,377 | £9,263 | £0 | £885 | £3,774 | £15,678 |
Disposal gain (gross)-£13,380
CGT£0
Net Disposal proceeds£204,531
What we verified
What we verified
32073 ok · 2 caution · 0 fail · 7 unknown
Legal & planning
LeaseholdLeasehold
Tenure & planningLeasehold
Legal & planning
2 checks- TenureUnknown
- Lease lengthUnknown
Council planning restrictionUnknown
Council planning restrictionRent by the room conversion gatePlanning data
Conversion approvability
Per-property planning assessment
Likely approvable87% likely
Confidence: low
- Article 4 direction applies — planning permission required for C3->C4 HMO
- no known HMOs within 100m (below threshold)
- local council HMO approval rate 90% (31 decisions)
- NOTE: council HMO concentration policy not curated — the modal English policy (10% within 100m) is shown as an indication, not this council's adopted threshold
- NO HMO concentration data for this council: neither a licensed register nor granted change-of-use decisions nearby. This is ABSENCE OF DATA, not absence of HMOs — verify with the council before relying on it
Rent by the room concentration nearby
≈0.0% within 100 m vs 10% policy
Council HMO policy not curated — assessed against a 10% / 100 m default; a low/absent count reflects register coverage, not zero nearby HMOs.
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 cohortSG1 1DA · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Cambridge · 40.3 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 history129d on market2 price changes
Sale price historythis address, HM Land RegistryPrice-Paid Data
Asking vs last sale
£119,000 in 2013 → £190,000 asking
+59.7%in 13y
- 2013£119,000-4.8% in 9y
- 2004£125,000+150.0% in 3y
- 2001£50,000—
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 — +£158/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 | 10.43% | +£158 | £79,261 | 19.8% | Low | Feasible |
| Housing-benefit rent | 7.88% | -£212 | £79,261 | -5.7% | Med | Feasible |
| Council lease | 7.88% | +£38 | £79,261 | 6.0% | Low | Feasible |
| Refurb & refinance | 10.43% | +£158 | £94,805 | 16.5% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£366 | £223,955 | 2% | Med | Feasible |
| Rent by the room | 13.21% | -£922 | £105,261 | -43.2% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Stevenage & North Herts · cap £1,247/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Stevenage & North Herts
- LHA monthly cap:
- £1,247
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- Management:
- landlord pays agent (typical 10%)
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
-£101/mo cash flow vs Rent it out if converted to Rent by the room
15.16% Return before costs on price converted vs 10.43% as-is
Room mix (3 lettable rooms)
1× Double @ £732/mo1× Single @ £545/mo1× En-suite @ £815/mo
≈ £2,091/mo gross room income
As-is Rent it out
Monthly profit+£320
Return before costs on price10.43%
Cash needed£59,398
If converted to Rent by the room
Monthly profit+£219
Return before costs on price15.16%
Cash needed£75,398
Δ vs Rent it out Monthly profit-£101
Show conversion detail
Conversion cost estimate
£48,000
Range: £42,000 – £56,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
Planning approval likelihood
Likely approvable · 87% likely
low confidence
- Article 4 direction applies — planning permission required for C3->C4 HMO
- no known HMOs within 100m (below threshold)
- local council HMO approval rate 90% (31 decisions)
≈0.0% within 100 m vs 10% policy
Council HMO policy not curated — assessed against a 10% / 100 m default; a low/absent count reflects register coverage, not zero nearby HMOs.
£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 201 HMO comps within 581 m
Comparables
sold within 0.5 miWide · CV 65.2%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score100 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Stevenage
≈0.0% within 100 m vs 10% policy
Council HMO policy not curated — assessed against a 10% / 100 m default; a low/absent count reflects register coverage, not zero nearby HMOs.
Schools & catchment4 schools nearby
Nearby schoolsOfsted-rated, nearest first4 of 5
- GoodBedwell Primary SchoolPrimary · Community school · SG1 1NJ
- GoodSaint Vincent de Paul Catholic Primary SchoolPrimary · Academy converter · SG1 1NJ
- Not ratedNorth Hertfordshire College16 plus · Further education · SG1 1LA
- Not ratedBroom Barns Primary SchoolPrimary · Foundation school · SG1 1UE
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£19,812
Section 24 credit£0
Annual tax due£590
Post-tax Monthly profit annual£1,754
Exit costs
Projected sale price (5y · 2%/yr growth)£209,775
Capital gain (pre-CGT)£19,775
Sale costs (~2.5%)£5,244
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£15,678
Rates as of Oct 2024
Acquisition costs
£79,261cash neededPurchase price£190,000
Deposit (25%)£47,500
Stamp duty+5% additional-property surcharge£10,800
Refurb£15,111
Legal + survey£2,000
Mortgage fees£3,850
Total cash neededdeposit + costs (loan covers the rest)£79,261
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
GUIDE PRICE £190,000 TO £210,000 If you need to be close to Stevenage town centre and the mainline railway station then look no further than this well presented Duplex maisonette located in the heart of the town centre. These maisonettes offer generous sized and well proportioned accommodation over two levels. The ground floor comprises a welcoming entrance porch and hallway, a cloakroom, a fitted kitchen and a very good size living/dining room with a balcony. The first floor…
Floor plans
Listing metarightmove · haart
About this listing
129 days · RightmovePrice history
5-year price trend
Monthly profit
+£158
Cash needed
£79K
Return after costs
2.40%
IRR
2.83%
Listed 129d ago
Eastgate, Stevenage
duplex · 3 bed · 1 bath
£190,000
est £1,651 · 10.43% gross
Priced below market
1 / 15
85/100
Strong
Real 13.21% — fundamentals work.
Priced below market -46% vs 12 nearby sold (last 12 mo)
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
10.43% Return before costs — above-market
13.2% Rent by the room Return before costs — conversion play
Price
£190K
46% below sold comps
Return before costs (best)
13.21%
Rent by the room
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: £1,601–£1,703/mo · n=23
Financing
DepositYour cash in — the rest is the mortgage25% · £47,500
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 (£)
Leasehold flat — £1,500 legal + £500 survey
Mortgage fees (£)
2% product fee on £142,500 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 sub-£200K
Maintenance (£/mo)
Default £67/mo — type unknown
Leasehold costs
Result · Rent it out
Monthly profit
+£158
after mortgage, operating costs & tax
Rent in£1,651/mo gross
£1,588/mo collected · £64/mo lost to voids
Where it goes
£772Mortgage£620Costs
£158/mo left as profit · 10% of rent kept
Mortgage£772
Costs£620
Management£165
Maintenance£67
Insurance£20
CapEx reserve£83
Voids + council tax£6
Service charge + ground rent£175
Ltd co. accounts£104
Tax£37
Profit+£158
Returns
Return before costs on price10.43%
Cash return on cash2.40%
Gross margin£967
Cash needed£79,261
Monthly profit payback41y 9m
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress2.06
Rent-covers-mortgage check PASS · stress 6.5% (target 1.45)
Housing-benefit (LHA) scheme detailBRMA Stevenage & North Herts · cap £1,247/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Stevenage & North Herts
- LHA monthly cap:
- £1,247
- Scheme type:
- other
- Premium:
- +0% premium over LHA cap
- Management:
- landlord pays agent (typical 10%)
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 | £19,812 | £7,443 | £9,263 | £0 | £590 | £2,516 | £2,516 |
| Year 2 | £20,406 | £7,667 | £9,263 | £0 | £661 | £2,816 | £5,332 |
| Year 3 | £21,019 | £7,897 | £9,263 | £0 | £733 | £3,126 | £8,459 |
| Year 4 | £21,649 | £8,133 | £9,263 | £0 | £808 | £3,445 | £11,904 |
| Year 5 | £22,299 | £8,377 | £9,263 | £0 | £885 | £3,774 | £15,678 |
Rent by the room upside
What we verified
4107
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedCheck LPA
TenureTenure typeLeasehold
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 65.2%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£1,853
Annual rental tax£445
CGT yr 5£0 · company level
5y net total£15,678
Acquisition costs
25% deposit£47,500
Stamp duty£10,800
Refurb£15,111
Legal + survey£2,000
Mortgage + broker£3,850
Cash needed£79,261
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
GUIDE PRICE £190,000 TO £210,000 If you need to be close to Stevenage town centre and the mainline railway station then look no further than this well presented Duplex maisonette located in the heart of the town centre. These maisonettes offer generous sized and well proportioned accommodation over two levels. The ground floor comprises a welcoming entrance porch and hallway, a cloakroom, a fitted kitchen and a very good size living/dining room with a balcony. The first floor…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice