Offer the asking price£230,000Asking price from listing
Deposit a typical assumption25%Standard 75% LTV for BTL
Mortgage rate a typical assumption5.50%5-year fixed (market average) — 5.50% (as of 2026-05). 5.50% headline + 0.75pp limited-company product premium = 6.25% charged in this model.
Rent worked out from local rents£1,040/moEstimated rent from 79 comparables. Range £974–£1,110/mo.
Empty weeks a year a typical assumption2 wksTypical voids for BTL
Doing it up a typical figure, not a quote£10,764Per-property refurb estimate from the element rate-card model (£8,073–£15,070 range), VAT-inclusive
Mortgage term a general default, not this property25 yrs
Fixed for a typical assumption5 yrsFixed for 5 years (5-year fixed (market average)); after the fix the projection charges the reversion rate — a stated assumption, not a forecast.
Stress rate a typical assumption7.50%The higher of 5.5% and your rate + 2 points (PRA SS13/16): 7.5%
Solicitor + survey a typical figure, not a quote£1,700Standard house — £1,100 legal + £600 survey
Lender fees a typical figure, not a quote£4,4502% product fee on £172,500 loan + £1,000 booking fee
Letting agent a typical assumption10%Typical BTL agency rate
Insurance a typical figure, not a quote£28/moTypical BTL building+landlord cover for £200K–£400K
Maintenance a typical figure, not a quote£100/moDetached: £100/mo proxy (more roof + grounds)
Service charge a typical figure, not a quote£0/moFreehold — no service charge (scraper field ignored if present)
Ground rent a typical figure, not a quote£0/moFreehold — no ground rent (scraper field ignored if present)
These are this page’s own derivation notes, unedited. A figure marked a typical figure, not a quote is our model of a cost for a property of this kind in this area — not a price anybody has given you, and the first thing worth replacing with a real one.