Skip to main contenthow this is calculated →
Year 5 disposal
BMV -22%
⊞ View all 10
76/ 100
Solid
6.80% return before costs — market rent unverified, verify rent + comps locally.
Why it works
- Priced below market -22% vs 12 nearby sold (last 12 mo) — instant equity
Why to be cautious
- -0.0% 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
+£54/mo
Barely breaks even each month
Price vs market
Below market value
-22% vs 12 sold · interior unseen
Return · IRR
-0.0%/yr
Loses money over 5 years
Cash left in
£113K
Stays in after refinancing at value
Price £500KCash to buy £217KReturn before costs on price 6.80%5-yr return on cash 7%Rent est. £2,834 (£2,556–£3,142)
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: £2,556–£3,142/mo · n=26
Financing
DepositYour cash in — the rest is the mortgage25% · £125,000
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 (£30,511–£56,953 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £375,000 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
+£54
after mortgage, operating costs & tax
Rent in£2,834/mo gross
£2,725/mo collected · £109/mo lost to voids
Where it goes
£2,031Mortgage£627Costs
£54/mo left as profit · 2% of rent kept
Mortgage£2,031
Costs£627
Management£283
Maintenance£50
Insurance£40
CapEx reserve£142
Voids + council tax£8
Ltd co. accounts£104
Tax£13
Profit+£54
Returns
Return before costs on price6.80%
Cash return on cash0.30%
Gross margin£2,098
Cash needed£217,081
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.34
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 | £34,008 | £7,523 | £24,375 | £0 | £401 | £1,709 | £1,709 |
| Year 2 | £35,028 | £7,749 | £24,375 | £0 | £552 | £2,352 | £4,061 |
| Year 3 | £36,079 | £7,981 | £24,375 | £0 | £707 | £3,016 | £7,077 |
| Year 4 | £37,161 | £8,221 | £24,375 | £0 | £867 | £3,699 | £10,776 |
| Year 5 | £38,276 | £8,467 | £24,375 | £0 | £1,032 | £4,402 | £15,177 |
Disposal gain (gross)-£45,342
CGT£0
Net Disposal proceeds£538,239
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 cohortTW2 5LT · 3 bed
Primary profile
Family let
Nearest university
for student-let assessment
Imperial College · 14.2 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 · 814 sqft · London ×1.4
£28k–£55k
£ per sqft
building cost only
£35–£67
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£4,640–£10,440
- 1 × bathroom · Full strip + retile£4,200–£8,400
- Paint + decor£8,140–£14,652
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£11,396–£21,164
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 history17d on marketno cuts yet
Strategy matrix
Rent it out wins — +£54/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 | 6.80% | +£54 | £217,081 | 7.0% | Low | Feasible |
| Housing-benefit rent | 4.31% | -£889 | £217,081 | -18.6% | Med | Feasible |
| Council lease | 4.31% | -£520 | £217,081 | -11.8% | Low | Feasible |
| Refurb & refinance | 6.80% | +£54 | £258,353 | 5.9% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£194 | £599,853 | 1% | Med | Feasible |
| Rent by the room | 4.32% | -£1,481 | £217,081 | -35.8% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Outer South West London · cap £1,795/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Outer South West London
- LHA monthly cap:
- £1,795
- Scheme type:
- leasing
- 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
-£1,057/mo cash flow vs Rent it out if converted to Rent by the room
5.76% Return before costs on price converted vs 6.80% as-is
As-is Rent it out
Monthly profit+£117
Return before costs on price6.80%
Cash needed£136,898
If converted to Rent by the room
Monthly profit-£940
Return before costs on price5.76%
Cash needed£152,898
Δ vs Rent it out Monthly profit-£1,057
Show conversion detail
Conversion cost estimate
£67,200
Range: £58,800 – £78,400
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£53,456–£100,014full refurb + room split
What's in this cost
- Kitchen£10,440–£20,880
- 1 × bathroom£7,200–£13,200
- Rewire£4,070–£7,326
- Replumb£3,256–£6,512
- Windows£8,954–£16,280
- Paint + decor£8,140–£14,652
- Flooring£11,396–£21,164
Comparables
sold within 0.5 miWide · CV 27.4%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
- GoodTrafalgar Infant SchoolPrimary · Community school · TW2 5EH
- GoodTrafalgar Junior SchoolPrimary · Community school · TW2 5EG
- Not ratedThe Mall SchoolNot applicable · Other independent school · TW2 5NQ
- Not ratedArchdeacon Cambridge's Church of England Primary SchoolPrimary · Voluntary aided school · TW2 5TU
- Not ratedSt James's Catholic Primary SchoolPrimary · Voluntary aided school · TW2 5NP
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£34,008
Section 24 credit£0
Annual tax due£401
Post-tax Monthly profit annual£401
Exit costs
Projected sale price (5y · 2%/yr growth)£552,040
Capital gain (pre-CGT)£52,040
Sale costs (~2.5%)£13,801
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£15,177
Rates as of Oct 2024
Acquisition costs
£217,081cash neededPurchase price£500,000
Deposit (25%)£125,000
Stamp duty+5% additional-property surcharge£40,000
Refurb£40,681
Legal + survey£2,900
Mortgage fees£8,500
Total cash neededdeposit + costs (loan covers the rest)£217,081
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
Mid Terrace double fronted 3 bedroom house in a popular residential area with a private front and rear garden. Situated 0.3 miles from local shops and cafes and within 0.6 miles of Stanley, St James's, The Mall and Waldegrave Girls/Co-ed Sixth Form schools.
With no onward chain, in need of updating and currently offering 814 sq ft of living space over 2 floors with potential to extend, reconfigure the layout and loft convert to create a bespoke home (subject to Planning Perm…
Floor plans
Nearby active comparables1 rental · 5 deals
Comparable rentals
TW2 · same beds + typeMedian nearby: £2,800/mo · 1 of 1 already let-£34 vs our est
- Milner DriveLet3b£2,800/moMay 2026
Listing metarightmove · Websters Estate Agents
About this listing
17 days · RightmovePrice history
5-year price trend
Monthly profit
+£54
Cash needed
£217K
Return after costs
0.30%
IRR
-0.02%
Listed 17d ago
Turner Avenue, Twickenham
terraced · 3 bed · 1 bath · 814 sqft
£500,000
est £2,834 · 6.80% gross
Priced below market
1 / 10
76/100
Solid
6.80% — verify the rent + comps locally.
Priced below market -22% vs 12 nearby sold (last 12 mo)
Price
£500K
22% below sold comps
Return before costs
6.80%
est rent £2,834/monot enough comparablesRange £2,556–£3,142/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: £2,556–£3,142/mo · n=26
Financing
DepositYour cash in — the rest is the mortgage25% · £125,000
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 (£30,511–£56,953 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £375,000 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)
Terraced: £50/mo proxy (shared structure)
Leasehold costs
Result · Rent it out
Monthly profit
+£54
after mortgage, operating costs & tax
Rent in£2,834/mo gross
£2,725/mo collected · £109/mo lost to voids
Where it goes
£2,031Mortgage£627Costs
£54/mo left as profit · 2% of rent kept
Mortgage£2,031
Costs£627
Management£283
Maintenance£50
Insurance£40
CapEx reserve£142
Voids + council tax£8
Ltd co. accounts£104
Tax£13
Profit+£54
Returns
Return before costs on price6.80%
Cash return on cash0.30%
Gross margin£2,098
Cash needed£217,081
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress1.34
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Outer South West London · cap £1,795/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Outer South West London
- LHA monthly cap:
- £1,795
- Scheme type:
- leasing
- 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 | £34,008 | £7,523 | £24,375 | £0 | £401 | £1,709 | £1,709 |
| Year 2 | £35,028 | £7,749 | £24,375 | £0 | £552 | £2,352 | £4,061 |
| Year 3 | £36,079 | £7,981 | £24,375 | £0 | £707 | £3,016 | £7,077 |
| Year 4 | £37,161 | £8,221 | £24,375 | £0 | £867 | £3,699 | £10,776 |
| Year 5 | £38,276 | £8,467 | £24,375 | £0 | £1,032 | £4,402 | £15,177 |
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 27.4%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£4,875
Annual rental tax£152
CGT yr 5£0 · company level
5y net total£15,177
Acquisition costs
25% deposit£125,000
Stamp duty£40,000
Refurb£40,681
Legal + survey£2,900
Mortgage + broker£8,500
Cash needed£217,081
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
Mid Terrace double fronted 3 bedroom house in a popular residential area with a private front and rear garden. Situated 0.3 miles from local shops and cafes and within 0.6 miles of Stanley, St James's, The Mall and Waldegrave Girls/Co-ed Sixth Form schools.
With no onward chain, in need of updating and currently offering 814 sq ft of living space over 2 floors with potential to extend, reconfigure the layout and loft convert to create a bespoke home (subject to Planning Perm…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice