Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 22
26/ 100
Weak
7.28% Rent by the room return before costs — verify the rent + comps locally.
Why it works
Why to be cautious
- Monthly profit −£219/mo — significantly negative — real recurring drain
- -1.9% 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
−£219/mo
You top up £219/mo
Price
£425K
No local sold comps to compare
Return · IRR
-1.9%/yr
Loses money over 5 years
Cash to get in
£164K
Deposit + fees + refurb
Return before costs on price · Rent by the room 7.28%5-yr return on cash -1%Rent est. £2,169 (£1,833–£2,567)
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: £1,833–£2,567/mo · n=24
Financing
DepositYour cash in — the rest is the mortgage25% · £106,250
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 (£11,780–£21,990 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £318,750 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
-£219
after mortgage, operating costs & tax
Rent in£2,169/mo gross
£2,086/mo collected · £83/mo lost to voids
Where it goes
£1,727Mortgage£578Costs
Outgoings exceed rent — you top up £219/mo
Mortgage£1,727
Costs£578
Management£217
Maintenance£100
Insurance£40
CapEx reserve£108
Voids + council tax£9
Ltd co. accounts£104
Tax—
Shortfall−£219
Returns
Return before costs on price6.12%
Cash return on cash-1.61%
Gross margin£1,507
Cash needed£163,982
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 | £26,028 | £6,941 | £20,719 | £0 | £0 | -£1,631 | -£1,631 |
| Year 2 | £26,809 | £7,149 | £20,719 | £0 | £0 | -£1,059 | -£2,690 |
| Year 3 | £27,613 | £7,363 | £20,719 | £0 | £0 | -£469 | -£3,159 |
| Year 4 | £28,441 | £7,584 | £20,719 | £0 | £26 | £112 | -£3,047 |
| Year 5 | £29,295 | £7,812 | £20,719 | £0 | £145 | £619 | -£2,428 |
Disposal gain (gross)-£17,854
CGT£0
Net Disposal proceeds£457,503
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 cohortBS32 8AU · 4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
UWE Bristol · 2.8 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 · 1098 sqft
£30k–£59k
£ per sqft
building cost only
£28–£54
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£3,840–£8,640
- 2 × bathroom · Full strip + retile£6,650–£13,300
- Paint + decor£7,686–£14,274
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£12,078–£23,058
Guide rates · UK May 2026
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 history74d on marketno cuts yet
Sale price historythis address, HM Land RegistryPrice-Paid Data
Asking vs last sale
£173,500 in 2002 → £425,000 asking
+145.0%in 24y
- 2002£173,500—
HM Land Registry · Price-Paid Data (Open Government Licence). Growth percentages are nominal — not adjusted for inflation or local market movement.
Strategy matrix
Rent by the room wins — +£310/mo · £528/mo ahead of Council lease (after room-conversion)
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 6.12% | -£219 | £163,982 | -1.5% | Low | Feasible |
| Housing-benefit rent | 5.21% | -£599 | £163,982 | -13.9% | Med | Feasible |
| Council lease | 5.21% | -£218 | £163,982 | -4.6% | Low | Feasible |
| Refurb & refinance | 6.12% | -£219 | £191,515 | -1.3% | Med | Feasible |
| Short-stay let / Airbnb | 3.40% | -£1,379 | £163,982 | -49.4% | High | Feasible |
| Buy, improve & sell | 0.00% | -£244 | £481,640 | 5% | Med | Feasible |
| ⭐ Rent by the room | 4.32% * | +£310 | £173,686 | — | — | Feasible |
* Rent by the room shows net yield on cost for the audited HMO conversion deal (post-conversion, after running costs) — not gross like the other rows. Its 5-yr ROI reads “—” because the audited deal is a year-one snapshot; the HMO conversion panel below shows the cash-back / payback horizon.
Short-let (SA) context311 active short-lets nearby
Short-let market context
- 311 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA Bristol · cap £1,845/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Bristol
- LHA monthly cap:
- £1,845
- 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 let36% occupancy
£111/night ADR
Based on 23 short-let comps nearby
Rent by the room conversion upside
-£545/mo cash flow vs Rent it out if converted to Rent by the room
6.78% Return before costs on price converted vs 6.12% as-is
£425k → 5-bed HMO @ ~£640/room: £3,081 pcm gross, ~£1,771 pcm net (4.3% net on £492k all-in incl. ~£32k works); needs +1 bathroom; GDV ~£274k → refinance releases ~£-113k (~£287k left in)
medium confidence
Unlocks ~£8,190/yr extra rent
4 → 5 lettable rooms · ~5.2% gross at max
Potential, not guaranteed (subject to planning + regs). Estimate from the floorplan (kitchen size assumed) — verify room sizes against the floorplan before offering.
How we calculated this
floorplan shows 6 habitable rooms (4 beds + 2 reception(s)) in 114 m²; convert 1 spare room(s) to bedrooms, keeping one reception as the lounge → up to 5 lettable rooms (incl. the garage — convertible to a bedroom or the communal area); sized to South Gloucestershire adopted standard (6.51/10.22 m²; South Gloucestershire Council's Room Size and Amenity Standards for Licensable HMOs under Part 2 Housing Act 2004 (November 2018)); adds ~£682/mo; loft conversion may add 1-2 further rooms (subject to head height/planning — not counted); mandatory HMO licence (5+ persons, England)
🔒 Room-add markup · Pro
Pro members see the floorplan with every convertible room outlined in green. Verify room sizes before offering.
4 → 5 bed HMO+1 single4.32% net on cost2.14% cash-on-cashuplift 3.84% → 5.22%
💷 Refinance could release ~-£113,045
HMO licence+1 bathroom needed
Sized to South Gloucestershire's adopted HMO standards
Projections use documented assumptions (local room rates, typical conversion costs, 75% LTV at 5.5%, indicative regional valuation yields) and each council’s published HMO standards. Not financial advice. Verify room sizes, licensing and planning with the council and a surveyor before purchase.
Room mix (4 lettable rooms)
2× Double @ £697/mo1× Single @ £556/mo1× En-suite @ £781/mo
≈ £2,730/mo gross room income
As-is Rent it out
Monthly profit-£103
Return before costs on price6.12%
Cash needed£118,148
If converted to Rent by the room
Monthly profit-£647
Return before costs on price6.78%
Cash needed£134,148
Δ vs Rent it out Monthly profit-£545
+1 room (5 total)
Monthly profit+£69
Return before costs on price9.64%
Cash needed£144,148
Extra rent+£683/mo
Show conversion detail
Conversion cost estimate
£31,200
Range: £24,000 – £40,800
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£65,262–£123,982full refurb + room split
What's in this cost
- Kitchen£9,540–£19,080
- 2 × bathroom£12,900–£23,650
- Rewire£4,392–£8,784
- Replumb£3,294–£7,686
- Windows£10,980–£20,862
- Paint + decor£9,882–£17,568
- Flooring£14,274–£26,352
Based on 2441 HMO comps within 3.2 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
- GoodMeadowbrook Primary SchoolPrimary · Academy sponsor led · BS32 8TA
- Not ratedBailey's Court Primary SchoolPrimary · Community school · BS32 8AZ
- Not ratedSt Mary's Catholic Primary SchoolPrimary · Voluntary aided school · BS32 8EJ
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£26,028
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£2,633
Exit costs
Projected sale price (5y · 2%/yr growth)£469,234
Capital gain (pre-CGT)£44,234
Sale costs (~2.5%)£11,731
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-£2,428
Rates as of Oct 2024
Acquisition costs
£163,982cash neededPurchase price£425,000
Deposit (25%)£106,250
Stamp duty+5% additional-property surcharge£32,500
Refurb£15,707
Legal + survey£2,150
Mortgage fees£7,375
Total cash neededdeposit + costs (loan covers the rest)£163,982
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
Apart from offering any incoming buyer a property in which they can put their own stamp on. A home that sits beautifully within Bradley Stoke & offering such ease, to pretty much everywhere! The local junior school, the local Tesco Express, walkways, which are all interconnected & perfect for walking, cycling, jogging or dog walking.
Add this to the work/life balance & you have several gyms nearby, a pub, The Willow Centre, with its collection of shops. The nature reserve be…
Floor plans
Listing metarightmove · Andrews Estate Agents
About this listing
74 days · RightmovePrice history
5-year price trend
Monthly profit
−£219
Cash needed
£164K
Return after costs
-1.61%
IRR
-1.92%
Listed 74d ago
Berkeleys Mead, Bradley Stoke, Bristol, BS32
detached · 4 bed · 2 bath · 1,098 sqft
£425,000
est £2,169 · 6.12% gross
Chain free
1 / 22
26/100
Marginal
7.28% — verify the rent + comps locally.
Chain free
Price
£425K
Return before costs (best)
7.28%
Rent by the room
Bedrooms
4
2 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: £1,833–£2,567/mo · n=24
Financing
DepositYour cash in — the rest is the mortgage25% · £106,250
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 (£11,780–£21,990 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,400 legal + £750 survey
Mortgage fees (£)
2% product fee on £318,750 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
-£219
after mortgage, operating costs & tax
Rent in£2,169/mo gross
£2,086/mo collected · £83/mo lost to voids
Where it goes
£1,727Mortgage£578Costs
Outgoings exceed rent — you top up £219/mo
Mortgage£1,727
Costs£578
Management£217
Maintenance£100
Insurance£40
CapEx reserve£108
Voids + council tax£9
Ltd co. accounts£104
Tax—
Shortfall−£219
Returns
Return before costs on price6.12%
Cash return on cash-1.61%
Gross margin£1,507
Cash needed£163,982
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) context311 active short-lets nearby
Short-let market context
- 311 active short-let listings in this postcode
Housing-benefit (LHA) scheme detailBRMA Bristol · cap £1,845/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Bristol
- LHA monthly cap:
- £1,845
- 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 | £26,028 | £6,941 | £20,719 | £0 | £0 | -£1,631 | -£1,631 |
| Year 2 | £26,809 | £7,149 | £20,719 | £0 | £0 | -£1,059 | -£2,690 |
| Year 3 | £27,613 | £7,363 | £20,719 | £0 | £0 | -£469 | -£3,159 |
| Year 4 | £28,441 | £7,584 | £20,719 | £0 | £26 | £112 | -£3,047 |
| Year 5 | £29,295 | £7,812 | £20,719 | £0 | £145 | £619 | -£2,428 |
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£4,144
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£2,428
Acquisition costs
25% deposit£106,250
Stamp duty£32,500
Refurb£15,707
Legal + survey£2,150
Mortgage + broker£7,375
Cash needed£163,982
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
Apart from offering any incoming buyer a property in which they can put their own stamp on. A home that sits beautifully within Bradley Stoke & offering such ease, to pretty much everywhere! The local junior school, the local Tesco Express, walkways, which are all interconnected & perfect for walking, cycling, jogging or dog walking.
Add this to the work/life balance & you have several gyms nearby, a pub, The Willow Centre, with its collection of shops. The nature reserve be…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice