Rented normally, it costs you £173 a month. That is £2,071 a year, every year you hold it.

Will it pay?Calculator

You top up £173 a month — the mortgage takes 68p of every pound of rent

Borrowing £31,855 less would close that shortfall — which is £31,855 more cash at the start, on top of the deposit.

£650 mortgage

£446 running

£960 rent in£173 short

◧ market rent £960 · 28 comps2 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 £10,353 more over five years, because it loses £173 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~£1,350, unseen

□ works not inspected

What would have to be true?The working

£40,000 off and it stops losing money

At the asking price you feed it £173 a month. At £117,516 the rent covers everything — leaving stamp duty of £5,876 at that price.

offer £117,516

asked £160,000

◧ 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?The deeds

Last sold for £51,000 in 2001

Nothing nearby is comparable, but asking is 214% more than the £51,000 paid for it in 2001.

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

What will the rent borrow?Lender test

The rent carries £101,857 of the £120,000 loan

That £18,143 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 £1,846. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£1,088 needed

more than the £923 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £923PRA-style test

How big is it, really?The plan

Measured off the plan, not by a surveyor 721 sq ft

The area comes off the plan, not a survey. Open for what that means.

□ area off the floorplan — not a survey

Is it a good location?Open the map

Gloucester, GL1 3EA

1 of 5 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 to know before you offerThe checks

Every tenancy here is periodic, with no Section 21 to end it

Tenancies are now periodic, with no Section 21 — budget a longer void.

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

■ from the Renters’ Rights Act 2025listing last seen 14 Sep 2026

Which strategy wins?The ways to run it

Short-stay let beats Standard rental by £1,937 a month

Let it to the council: £1,908 a year less, but they keep paying when it is empty.

Short-stay let+£1,764 · £55,450 in

6 nearby short-lets within 5.5 km · medium confidence

Standard rental−£173 · £55,450 in

Guaranteed council rent−£332 · £55,450 in

Housing-benefit rent−£413 · £55,450 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) · Buy, improve & sell (pays out on sale)

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

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

−£13,484 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 23% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £55,450 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