Rented normally, it costs you £423 a month. That is £5,080 a year, every year you hold it.

Will it pay?Calculator

You top up £423 a month — the mortgage takes 83p of every pound of rent

Borrowing £78,152 less would close that shortfall — which is £78,152 more cash at the start, on top of the deposit.

£1,422 mortgage

£1,722 rent in£423 short

£175 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

£121,275 + refurb costs

And about £25,399 more over five years, because it loses £423 every month you hold it — before any repair. That already assumes the rent never falls.

£121,275 to buy it

deposit · stamp duty · solicitor · fees~£2,100, unseen

□ works not inspected

What would have to be true?The working

£100,000 off and it stops losing money

At the asking price you feed it £423 a month. At £245,786 the rent covers everything — leaving stamp duty of £14,705 at that price.

offer £245,786

asked £350,000

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

What will the rent borrow?Lender test

The rent carries £182,706 of the £262,500 loan

That £79,794 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 £50,562. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£2,379 needed

more than the £1,656 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £1,656PRA-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

Harrow, HA3 7EU

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

■ from council licensing registerlisting last seen 15 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £423 a month

Let it to the council: £2,904 a year less, but they keep paying when it is empty.

Standard rental−£423 · £123,375 in

Guaranteed council rent−£665 · £123,375 in

Housing-benefit rent−£811 · £123,375 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

−£35,152 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 £123,375 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