Rented normally, it costs you £1,116 a month. That is £13,395 a year, every year you hold it.

Will it pay?Calculator

The mortgage alone costs more than the whole rent — you top up £1,116 a month

It is £1,116 a month short. Borrowing £206,082 less would close that shortfall — which is £206,082 more cash at the start, on top of the deposit.

£2,986 mortgage

£2,608 rent in£1,116 short

◧ market rent £2,608 · 30 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

£262,175 + refurb costs

And about £66,977 more over five years, because it loses £1,116 every month you hold it — before any repair. That already assumes the rent never falls.

£262,175 to buy it

deposit · stamp duty · solicitor · fees~£32,297, unseen

□ works not inspected

What would have to be true?The working

£270,000 off and it stops losing money

At the asking price you feed it £1,116 a month. At £460,165 the rent covers everything — leaving stamp duty of £36,016 at that price.

offer £460,165

asked £735,000

◧ 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 £276,711 of the £551,250 loan

That £274,539 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 £230,265. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£4,996 needed

more than the £2,508 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £2,508PRA-style test

How big is it, really?The plan

One figure, and nothing checking it 1,505 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

Harrow, HA3 8QS

2 of 2 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 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 · 1 came back clear · 5 we could not check · 1 does 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 £1,116 a month

Let it to the council: £3,852 a year less, but they keep paying when it is empty.

Standard rental−£1,116 · £294,472 in

Guaranteed council rent−£1,437 · £294,472 in

Housing-benefit rent−£1,661 · £294,472 in

Rent by the room−£2,187 · £294,472 in

Each row: money kept a month, then the cash it ties up. Not compared: 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)

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

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

−£104,465 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 £294,472 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