ROI Calculator
Full UK buy-to-let analysis - itemised costs, purchase-type options, 5-year forecast and interest rate stress test.
Cash-on-Cash ROI
-1.9%
Monthly Cash Flow
£-100
Gross Yield
6.6%
Net yield 4.9%
Deal Inputs
Acquisition Costs
Stamp duty auto-calculated (£11,500) using UK additional-property SDLT bands.
Income & Running Costs
Forecast Assumptions (estimates - edit freely)
Cost & Cash Flow Breakdown
Cash In
Annual Income
Annual Costs
Result
Interest Rate Stress Test
5-Year Forecast
Estimates only - assumes 3% capital growth and 3% rent growth per year. Actual results will vary.
| Year | Property Value | Annual Cash Flow | Equity | Total Return |
|---|---|---|---|---|
| Year 1 | £206,000 | £-895 | £58,875 | £7,980 |
| Year 2 | £212,180 | £-582 | £68,093 | £16,616 |
| Year 3 | £218,545 | £-259 | £77,667 | £25,931 |
| Year 4 | £225,102 | £74 | £87,613 | £35,952 |
| Year 5 | £231,855 | £417 | £97,948 | £46,703 |
Next steps for this deal
Trusted UK partners to help you move from analysis to completion.
Get a buy-to-let mortgage quote
Whole-of-market brokers who specialise in BTL and HMO lending - same-day decisions in principle.
Get landlord insurance for this property
Specialist landlord cover including buildings, contents, loss of rent and legal expenses.
Get a conveyancing quote
Fixed-fee property solicitors experienced with buy-to-let and limited-company purchases.
PropertyROI may earn a commission if you use these partners - this doesn't affect the price you pay.