Skip to main contenthow this is calculated →
Year 5 disposal
⊞ View all 14
0/ 100
Weak
4.33% return before costs — market rent unverified, verify rent + comps locally.
Why it works
Why to be cautious
- EPC D — must hit C by 2030 (~£3,000–£7,000)
- Monthly profit −£1,096/mo — heavily negative — needs monthly capital injection
- -5.5% 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.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
−£1K/mo
You top up £1K/mo
Price vs market
Above comparable sales
+21% vs 12 sold
Return · IRR
-5.5%/yr
Loses money over 5 years
Cash to get in
£295K
Deposit + fees + refurb
Price £750KReturn before costs on price 4.33%5-yr return on cash -18%Rent est. £2,709 (£2,639–£2,781)
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: £2,639–£2,781/mo · n=10
Financing
DepositYour cash in — the rest is the mortgage25% · £187,500
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 (£20,354–£37,993 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £562,500 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)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£1,096
after mortgage, operating costs & tax
Rent in£2,709/mo gross
£2,605/mo collected · £104/mo lost to voids
Where it goes
£3,047Mortgage£654Costs
Outgoings exceed rent — you top up £1,096/mo
Mortgage£3,047
Costs£654
Management£271
Maintenance£67
Insurance£40
CapEx reserve£135
Voids + council tax£11
Ltd co. accounts£104
Selective licensing£26
Tax—
Shortfall−£1,096
Returns
Return before costs on price4.33%
Cash return on cash-4.46%
Gross margin£1,951
Cash needed£294,788
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.85
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 | £32,508 | £7,850 | £36,563 | £0 | £0 | -£11,905 | -£11,905 |
| Year 2 | £33,483 | £8,086 | £36,563 | £0 | £0 | -£11,165 | -£23,070 |
| Year 3 | £34,488 | £8,328 | £36,563 | £0 | £0 | -£10,403 | -£33,473 |
| Year 4 | £35,522 | £8,578 | £36,563 | £0 | £0 | -£9,618 | -£43,091 |
| Year 5 | £36,588 | £8,835 | £36,563 | £0 | £0 | -£8,810 | -£51,901 |
Disposal gain (gross)-£37,679
CGT£0
Net Disposal proceeds£807,359
What we verified
What we verified
51065 ok · 1 caution · 0 fail · 6 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
⚠️ Selective Licensing in scope
Selective scheme — 6 wards (Edgware, Roxeth, Greenhill, Marlborough, Wealdstone N, Wealdstone S)
Rates as of May 2026
Building condition
Energy ratingD
EPC& 2030 deadlineEPC register
▼
ABCDEFG
Current rating
From listing descriptionBand D
MEES 2030 compliance
C required for new tenancies
FAIL
Upgrade to C
estimated cost
£3k–£7k
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 cohortHA3 8JR · 4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
Imperial College · 13.7 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 · 1-bath · 1238 sqft · London ×1.4
£39k–£73k
£ per sqft
building cost only
£31–£59
Per-item breakdown (4 lines)
- Kitchen · Full unit replacement£4,640–£10,440
- 1 × bathroom · Full strip + retile£4,200–£8,400
- Paint + decor£12,380–£22,284
- Flooring · Carpet on bedrooms + LVT/laminate downstairs£17,332–£32,188
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 history1d on marketno cuts yet
Strategy matrix
Refurb & refinance wins — -£1,070/mo · £26/mo ahead of Rent it out
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| Rent it out | 4.33% | -£1,096 | £294,788 | -17.6% | Low | Feasible |
| Housing-benefit rent | 3.35% | -£1,722 | £294,788 | -29.9% | Med | Feasible |
| Council lease | 3.35% | -£1,498 | £294,788 | -28.5% | Low | Feasible |
| ⭐ Refurb & refinance | 4.33% | -£1,070 | £343,143 | -14.6% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -£211 | £855,893 | 5% | Med | Feasible |
| Rent by the room | 3.84% | -£2,250 | £294,788 | -40.7% | — | Feasible |
Housing-benefit (LHA) scheme detailBRMA North West London · cap £2,094/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- North West London
- LHA monthly cap:
- £2,094
- Scheme type:
- nominee
- 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
-£983/mo cash flow vs Rent it out if converted to Rent by the room
3.84% Return before costs on price converted vs 4.33% as-is
As-is Rent it out
Monthly profit-£934
Return before costs on price4.33%
Cash needed£199,398
If converted to Rent by the room
Monthly profit-£1,917
Return before costs on price3.84%
Cash needed£215,398
Δ vs Rent it out Monthly profit-£983
Show conversion detail
Conversion cost estimate
£42,000
Range: £33,600 – £53,200
Fire safety, plumbing, partitioning, licensing.
Rates as of Apr 2026
£72,112–£134,358full refurb + room split
What's in this cost
- Kitchen£10,440–£20,880
- 1 × bathroom£7,200–£13,200
- Rewire£6,190–£11,142
- Replumb£4,952–£9,904
- Windows£13,618–£24,760
- Paint + decor£12,380–£22,284
- Flooring£17,332–£32,188
Comparables
sold within 0.5 miWide · CV 22.0%Med confidence
Loading nearby sold…
Location & area intelligence
Transport score90 / 100
On the map
- Registered HMOs
- Approved HMO conversions
- Pending HMO applications
Schools & catchment2 schools nearby
Nearby schoolsOfsted-rated, nearest first2 of 5
- OutstandingPriestmead Primary School and NurseryPrimary · Academy converter · HA3 8SZ
- GoodElmgrove Primary School & NurseryPrimary · Community school · HA3 8LU
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£32,508
Section 24 credit£0
Annual tax due£0
Post-tax Monthly profit annual-£13,155
Exit costs
Projected sale price (5y · 2%/yr growth)£828,061
Capital gain (pre-CGT)£78,061
Sale costs (~2.5%)£20,702
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-£51,901
Rates as of Oct 2024
Acquisition costs
£294,788cash neededPurchase price£750,000
Deposit (25%)£187,500
Stamp duty+5% additional-property surcharge£65,000
Refurb£27,138
Legal + survey£2,900
Mortgage fees£12,250
Total cash neededdeposit + costs (loan covers the rest)£294,788
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
About this propertydescription · rightmove
Description& agent copyRightmove
Phillip Shaw are pleased to offer to the market this well-proportioned four-bedroom family home, ideally positioned on the popular Kingshill Avenue, HA3.
The property offers a practical and versatile layout, making it an excellent option for growing families looking for a long-term home in a well-established residential location.
The ground floor comprises a welcoming entrance hallway and a bright through lounge, currently providing both living and dining areas. This space…
Floor plans
Listing metarightmove · Phillip Shaw
About this listing
1 days · RightmovePrice history
5-year price trend
Monthly profit
−£1,096
Cash needed
£295K
Return after costs
-4.46%
IRR
-5.48%
Listed 1d ago
7 Kingshill Avenue, HA3 8JR
semi-detached · 4 bed · 1 bath · 1,238 sqft
£750,000
est £2,709 · 4.33% gross
EPC D
1 / 14
0/100
Marginal
4.33% — verify the rent + comps locally.
Energy rating D — must hit C by 2030 (~£3,000–£7,000)
Price
£750K
21% above sold comps
Return before costs
4.33%
est rent £2,709/monot enough comparablesRange £2,639–£2,781/mo (Q1–Q3)
Bedrooms
4
1 bath
Energy rating
D
Energy rating
Deal flags1 issue
EPC D — upgrade by 2030
Must reach EPC C by 2030 to let on a new tenancy
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: £2,639–£2,781/mo · n=10
Financing
DepositYour cash in — the rest is the mortgage25% · £187,500
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 (£20,354–£37,993 range), VAT-inclusive
Legal + survey (£)
Standard house — £1,900 legal + £1,000 survey
Mortgage fees (£)
2% product fee on £562,500 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)
Semi/flat: £67/mo proxy
Leasehold costs
Result · Rent it out
Monthly profit
-£1,096
after mortgage, operating costs & tax
Rent in£2,709/mo gross
£2,605/mo collected · £104/mo lost to voids
Where it goes
£3,047Mortgage£654Costs
Outgoings exceed rent — you top up £1,096/mo
Mortgage£3,047
Costs£654
Management£271
Maintenance£67
Insurance£40
CapEx reserve£135
Voids + council tax£11
Ltd co. accounts£104
Selective licensing£26
Tax—
Shortfall−£1,096
Returns
Return before costs on price4.33%
Cash return on cash-4.46%
Gross margin£1,951
Cash needed£294,788
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check @ stress0.85
Rent-covers-mortgage check FAIL · stress 6.5% (need ≥ 1.45)
Housing-benefit (LHA) scheme detailBRMA North West London · cap £2,094/mo
Housing-benefit rent scheme detail
- Rental Market Area (BRMA):
- North West London
- LHA monthly cap:
- £2,094
- Scheme type:
- nominee
- 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 | £32,508 | £7,850 | £36,563 | £0 | £0 | -£11,905 | -£11,905 |
| Year 2 | £33,483 | £8,086 | £36,563 | £0 | £0 | -£11,165 | -£23,070 |
| Year 3 | £34,488 | £8,328 | £36,563 | £0 | £0 | -£10,403 | -£33,473 |
| Year 4 | £35,522 | £8,578 | £36,563 | £0 | £0 | -£9,618 | -£43,091 |
| Year 5 | £36,588 | £8,835 | £36,563 | £0 | £0 | -£8,810 | -£51,901 |
Rent by the room upside
What we verified
5106
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▾
EPC~£3,000–£7,000 to upgrade to CD
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 22.0%Med confidence
Loading nearby sold…
Location & transport
Tax & exit
Tax bandLtd Co 25%
Mortgage-interest tax rule credit£7,313
Annual rental tax£0
CGT yr 5£0 · company level
5y net total-£51,901
Acquisition costs
25% deposit£187,500
Stamp duty£65,000
Refurb£27,138
Legal + survey£2,900
Mortgage + broker£12,250
Cash needed£294,788
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
Phillip Shaw are pleased to offer to the market this well-proportioned four-bedroom family home, ideally positioned on the popular Kingshill Avenue, HA3.
The property offers a practical and versatile layout, making it an excellent option for growing families looking for a long-term home in a well-established residential location.
The ground floor comprises a welcoming entrance hallway and a bright through lounge, currently providing both living and dining areas. This space…
Floor plans
Listing
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones
Estimates not financial advice
Estimates not financial advice