Rented normally, it costs you £521 a month. That is £6,254 a year, every year you hold it.

Will it pay?Calculator

The mortgage alone costs more than the whole rent — you top up £521 a month

It is £521 a month short. Borrowing £96,220 less would close that shortfall — which is £96,220 more cash at the start, on top of the deposit.

£873 mortgage

£486 running

£872 rent in£521 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

£72,525 + refurb costs

And about £31,272 more over five years, because it loses £521 every month you hold it — before any repair. That already assumes the rent never falls.

£72,525 to buy it

deposit · stamp duty · solicitor · fees~£8,752, unseen

□ works not inspected

What would have to be true?The search

No offer makes this pay

Even at £129,000 — well below the £215,000 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 £129,000

What will the rent borrow?Lender test

The rent carries £92,520 of the £161,250 loan

That £68,730 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 £53,927. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£1,461 needed

more than the £838 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £838PRA-style test

How big is it, really?The plan

One figure, and nothing checking it 538 sq ft

Only the agent’s figure exists for this house. Open for what that means.

□ area unchecked — agent’s own

Is it a good location?Open the map

No school rated Good or better in this postcode area

1 school 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

You would need a licence from the council first

Letting without the council’s licence is an offence, and the fee is in no figure here.

2 problems found · 4 came back clear · 1 we could not check · 2 do not apply to this property

■ from council licensing registerlisting last seen 16 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £521 a month

Let it to the council: £684 a year less, but they keep paying when it is empty.

Standard rental−£521 · £81,277 in

Guaranteed council rent−£578 · £81,277 in

Housing-benefit rent−£722 · £81,277 in

Each row: money kept a month, then the cash it ties up. Not compared: Rent by the room (only 1 bedroom) · 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

−£38,836 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 25% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £81,277 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