Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 24
0/ 100
Weak
No rent data on file — verify locally before offering.
Why it works
Why to be cautious
- Monthly profit −£13,055/mo — heavily negative — needs monthly capital injection
- -15.7% 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
−£13K/mo
You top up £13K/mo
Price vs market
Above comparable sales
+448% vs 12 sold
Return · IRR
-15.7%/yr
Loses money over 5 years
Cash to get in
£1.43M
Deposit + fees + refurb
Price £3.15M5-yr return on cash -55%
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 (£)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · £787,500
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 (£109,685–£204,744 range), VAT-inclusive
Legal + survey (£)
Standard house — £2,400 legal + £1,300 survey
Mortgage fees (£)
2% product fee on £2,362,500 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 £400K+
Maintenance (£/mo)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£13,055
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£12,797Mortgage
Outgoings exceed rent — you top up £13,055/mo
Mortgage£12,797
Costs£259
Maintenance£100
Insurance£40
Voids + council tax£14
Ltd co. accounts£104
Tax—
Shortfall−£13,055
Returns
Return before costs on price0.00%
Cash return on cash-10.92%
Gross margin-£259
Cash needed£1,434,946
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.00
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 | £0 | £3,103 | £153,563 | £0 | £0 | -£156,665 | -£156,665 |
| Year 2 | £0 | £3,196 | £153,563 | £0 | £0 | -£156,758 | -£313,423 |
| Year 3 | £0 | £3,291 | £153,563 | £0 | £0 | -£156,854 | -£470,277 |
| Year 4 | £0 | £3,390 | £153,563 | £0 | £0 | -£156,953 | -£627,230 |
| Year 5 | £0 | £3,492 | £153,563 | £0 | £0 | -£157,054 | -£784,284 |
Disposal gain (gross)-£358,288
CGT£0
Net Disposal proceeds£3,390,908
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 cohortTW1 4QD · 5 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
Imperial College · 13.2 km
Reason
5-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
5-bed · 3-bath · 3028 sqft · London ×1.4
£90k–£169k
£ per sqft
building cost only
£30–£56
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£4,640–£10,440
- 3 × bathroom · Full strip + retile£12,600–£25,200
- Paint + decor£30,280–£54,504
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£42,392–£78,728
Guide rates · UK May 2026
Tier-based bands — get a builder quote before exchanging.
Rent by the room licensingMandatory
HMO licensing5-year licenceCouncil
Licence fee
5-year mandatory
£825–£1,500
Scheme type
Mandatory
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 history2d on market2 price changes
Sale price historythis address, HM Land RegistryPrice-Paid Data
Asking vs last sale
£2,200,000 in 2015 → £3,150,000 asking
+43.2%in 11y
- 2015£2,200,000+83.3% in 9y
- 2006£1,200,000+26.3% in 4y
- 2002£950,000—
HM Land Registry · Price-Paid Data (Open Government Licence). Growth percentages are nominal — not adjusted for inflation or local market movement.
Strategy matrix
Council lease wins — -£10,625/mo · £530/mo ahead of Housing-benefit rent
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 0.00% | -£13,055 | £1,434,946 | -54.7% | Low | Feasible |
| Housing-benefit rent | 0.97% | -£11,155 | £1,434,946 | -45.3% | Med | Feasible |
| ⭐ Council lease | 0.97% | -£10,625 | £1,434,946 | -43.9% | Low | Feasible |
| Refurb & refinance | 0.00% | -£13,055 | £1,650,944 | -47.5% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£244 | £3,807,694 | 1% | Med | Feasible |
| Rent by the room | 1.14% | -£12,039 | £1,434,946 | -49.0% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA Outer South West London · cap £2,543/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Outer South West London
- LHA monthly cap:
- £2,543
- 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
+£1,216/mo cash flow vs Rent it out if converted to Rent by the room
0.91% Return before costs on price converted vs 0.00% as-is
As-is Rent it out
Monthly profit-£12,508
Return before costs on price0.00%
Cash needed£799,398
If converted to Rent by the room
Monthly profit-£11,292
Return before costs on price0.91%
Cash needed£815,398
Δ vs Rent it out Monthly profit+£1,216
Show conversion detail
Conversion cost estimate
£4,200
Range: £2,800 – £7,000
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£165,272–£305,748full refurb + room split
What's in this cost
- Kitchen£10,440–£20,880
- 3 × bathroom£21,600–£39,600
- Rewire£15,140–£27,252
- Replumb£12,112–£24,224
- Windows£33,308–£60,560
- Paint + decor£30,280–£54,504
- Flooring£42,392–£78,728
Comparables
sold within 0.5 miWide · CV 151.9%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score100 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment5 schools nearby
Nearby schoolsOfsted-rated, nearest first5 of 5
- Not ratedNewland House SchoolNot applicable · Other independent school · TW1 4TQ
- Not ratedRadnor HouseNot applicable · Other independent school · TW1 4QG
- Not ratedSt Catherine's SchoolNot applicable · Other independent school · TW1 4QJ
- Not ratedSt Mary's University, TwickenhamNot applicable · Higher education institutions · TW1 4SX
- Not ratedStrathmore SchoolNot applicable · Academy special converter · TW1 4DQ
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£0
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£156,665
Exit costs
Projected sale price (5y · 2%/yr growth)£3,477,855
Capital gain (pre-CGT)£327,855
Sale costs (~2.5%)£86,946
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-£784,284
Rates as of Oct 2024
Acquisition costs
£1,434,946cash neededPurchase price£3,150,000
Deposit (25%)£787,500
Stamp duty+5% additional-property surcharge£449,250
Refurb£146,246
Legal + survey£3,700
Mortgage fees£48,250
Total cash neededdeposit + costs (loan covers the rest)£1,434,946
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
Set on one of Strawberry Hill’s most coveted tree-lined roads, this exceptional five-bedroom detached period home dates from 1881 and has been beautifully transformed to create approximately 3,028 sq ft of elegant, light-filled family accommodation.
The ground floor has been thoughtfully extended to provide fabulous open-plan entertaining and family living spaces, centred around a spectacular Roundhouse kitchen.
Floor-to-ceiling windows and doors flood the space with natura…
Floor plans
Listing metarightmove · Teddy Property Collective
About this listing
2 days · RightmovePrice history
5-year price trend
Monthly profit
−£13,055
Cash needed
£1.4M
Return after costs
-10.92%
IRR
-15.67%
Listed 2d ago
Strawberry Hill Road, Twickenham, TW1
detached · 5 bed · 3 bath · 3,028 sqft
£3,150,000
1 / 24
0/100
Marginal
No rent data — verify locally before offering.
Monthly profit −£13,055/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
£3.1M
448% above sold comps
Return before costs
—
rent unknown
Bedrooms
5
3 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 (£)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · £787,500
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 (£109,685–£204,744 range), VAT-inclusive
Legal + survey (£)
Standard house — £2,400 legal + £1,300 survey
Mortgage fees (£)
2% product fee on £2,362,500 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 £400K+
Maintenance (£/mo)
Detached: £100/mo proxy (more roof + grounds)
Leasehold costs
Result · Rent it out
Monthly profit
-£13,055
after mortgage, operating costs & tax
Rent in£0/mo
Where it goes
£12,797Mortgage
Outgoings exceed rent — you top up £13,055/mo
Mortgage£12,797
Costs£259
Maintenance£100
Insurance£40
Voids + council tax£14
Ltd co. accounts£104
Tax—
Shortfall−£13,055
Returns
Return before costs on price0.00%
Cash return on cash-10.92%
Gross margin-£259
Cash needed£1,434,946
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.00
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA Outer South West London · cap £2,543/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- Outer South West London
- LHA monthly cap:
- £2,543
- 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 | £0 | £3,103 | £153,563 | £0 | £0 | -£156,665 | -£156,665 |
| Year 2 | £0 | £3,196 | £153,563 | £0 | £0 | -£156,758 | -£313,423 |
| Year 3 | £0 | £3,291 | £153,563 | £0 | £0 | -£156,854 | -£470,277 |
| Year 4 | £0 | £3,390 | £153,563 | £0 | £0 | -£156,953 | -£627,230 |
| Year 5 | £0 | £3,492 | £153,563 | £0 | £0 | -£157,054 | -£784,284 |
Rent by the room upside
What we verified
5007
Legal & planning▾
Article 4HMO restriction lookupUnknown
Rent by the room licensingMandatory if 5+ unrelatedMandatory
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 heuristicRent by the room / sharers
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Comparables
sold within 0.5 miWide · CV 151.9%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£30,713
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£784,284
Acquisition costs
25% deposit£787,500
Stamp duty£449,250
Refurb£146,246
Legal + survey£3,700
Mortgage + broker£48,250
Cash needed£1,434,946
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
Set on one of Strawberry Hill’s most coveted tree-lined roads, this exceptional five-bedroom detached period home dates from 1881 and has been beautifully transformed to create approximately 3,028 sq ft of elegant, light-filled family accommodation.
The ground floor has been thoughtfully extended to provide fabulous open-plan entertaining and family living spaces, centred around a spectacular Roundhouse kitchen.
Floor-to-ceiling windows and doors flood the space with natura…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice