Rented normally, it costs you £419 a month. That is £5,024 a year, every year you hold it.

Will it pay?Calculator

You top up £419 a month — the mortgage takes 83p of every pound of rent

Borrowing £77,296 less would close that shortfall — which is £77,296 more cash at the start, on top of the deposit.

£650 mortgage

£520 running

£781 rent in£419 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

£54,100 + refurb costs

And about £25,121 more over five years, because it loses £419 every month you hold it — before any repair. That already assumes the rent never falls.

£54,100 to buy it

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

□ works not inspected

What would have to be true?The search

No offer makes this pay

Even at £96,000 — well below the £160,000 asked — the rent still does not cover the costs. The gap is the rent against the running costs, not the price, so negotiating does not close it.

◧ worked back from the rent■ stamp duty re-bandedtested down to £96,000

Is the price right?The deeds

Last sold for £150,000 in 2024

Nothing nearby is comparable, but asking is 7% more than the £150,000 paid for it in 2024.

□ this address’s own deeds, no comparable saleHM Land Registry Price Paid Data

What will the rent borrow?Lender test

The rent carries £82,865 of the £120,000 loan

That £37,135 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 gap is £23,877. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£1,088 needed

more than the £751 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £751PRA-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

No school rated Good or better in this postcode area

5 schools in this postcode area, none rated Good or better 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

£2,176 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 · 1 came back clear · 4 we could not check · 2 do not apply to this property

■ from the listinglisting last seen 12 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £419 a month

Let it to the council: £432 a year less, but they keep paying when it is empty.

Standard rental−£419 · £64,864 in

Guaranteed council rent−£455 · £64,864 in

Housing-benefit rent−£589 · £64,864 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

−£32,309 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 26% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £64,864 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