Rented normally, it costs you £212 a month. That is £2,541 a year, every year you hold it.

Will it pay?Calculator

You top up £212 a month — the mortgage takes 63p of every pound of rent

Borrowing £39,090 less would close that shortfall — which is £39,090 more cash at the start, on top of the deposit.

£540 mortgage

£494 running

£855 rent in£212 short

£25 of that is a guess — no service charge published.

□ service charge not published2 empty weeks a year assumed

What if I change my assumptions?The dials

At the asking price, 25% deposit, 6.50% charged

Change any of these 16 and every card on this page changes with it. The 6.50% is the 5.75% quoted plus a company premium.

◧ worked out from local rents

What will it cost me to buy?Breakdown

£45,055 + refurb costs

And about £12,704 more over five years, because it loses £212 every month you hold it — before any repair. That already assumes the rent never falls.

£45,055 to buy it

deposit · stamp duty · solicitor · fees~£10,764, unseen

□ works not inspected

What would have to be true?The working

£50,000 off and it stops losing money

At the asking price you feed it £212 a month. At £80,878 the rent covers everything — leaving stamp duty of £4,044 at that price.

offer £80,878

asked £133,000

◧ worked back from the rent■ stamp duty re-bandedrounded down to £5,000 — the rent it works back from is an estimate

Is the price right?Comparables

We can't tell — nothing nearby is alike enough

The dearest sold for 4.5× the cheapest, so the rent has to justify this price on its own.

you'd pay £133,000

£39,900

£46,000

£58,000

£95,000

£100,000

£100,000

£105,000

£117,500

£120,000

£145,000

£169,000

£180,000

£39.9k£110k£180k

£39,900 cheapest£180,000 dearest

12 completed sales, same property type, last 3 years

□ 12 sold nearby, not matched on sizeHM Land Registry Price Paid Data

What will the rent borrow?Lender test

The rent carries £90,716 of the £99,750 loan

That £9,034 is yours to find on top of the deposit. Tested at 125% instead of 145% — a company or a basic-rate taxpayer usually is — the rent carries the whole loan. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£904 needed

more than the £822 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £822PRA-style test

How big is it, really?The plan

The rooms are on the plan; the total is not

The plan is on file; the floor area is not.

□ no floor area published

Is it a good location?Open the map

Derby, DE1 1DH

1 of 2 schools in this postcode area rated Good or Outstanding and flood risk checking… — open for the map, the schools and the rest.

Article 4Not assessed for this address

■ postcode area, not this address

What could kill thisThe checks

£1,700 a year in charges for the building, owed even when nobody is living there

The contract the property is sold under sets these charges, and they can go up over the years.

2 problems found · 3 came back clear · 2 we could not check · 2 do not apply to this property

■ from the listinglisting last seen 11 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £212 a month

Let it to the council: £936 a year less, but they keep paying when it is empty.

Standard rental−£212 · £55,819 in

Guaranteed council rent−£290 · £55,819 in

Housing-benefit rent−£466 · £55,819 in

Each row: money kept a month, then the cash it ties up. Not compared: Rent by the room (only 2 bedrooms) · Do it up, then remortgage (pays back at the remortgage) · Short-stay let (no local short-let data) · Buy, improve & sell (pays out on sale)

◧ 3 ways, one measureranked on money kept each month, at the asking price

What would you walk away with?The five-year sums

−£18,628 after five years on the cash you put in, before tax on the sale

Less than the same cash would have made in a savings account, after tax on the interest. The savings account’s capital is not at risk; the property’s is. A fall of about 27% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £55,819 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

◧ 2.0%/yr growth assumed