Use this calculator to estimate the profitability & sustainability of your next HMO.
Property Calculator - HMO
Statement for Cash Purchase
This 4 Bed investment with up to 8 Tenants will provide you with
a gross rental yield of $1600
and an annual income of £9895.5 after costs.
With an initial investment of £39810 you would expect to see an
ROCE of 25% on capital employed.
After refinancing, £-18560 equity will be created.
Key Property Indicators
Cash Purchase (BRRR as HMO)
Deposit & Mortgage
Stamp Duty (SDLT)
Other 3rd Party Fees
Estate Agent Fees
Total investment needed
End Value after Refurb
Mortgage Amount after Refurb
Annual Mortgage Repayments
Income Gross Monthly Rent
Monthly Mortgage Repayments
Lettings management Fee
Net income after costs [Monthly]
Net income after costs [Annual]
Gross Rental Yield
Occupancy Break Even point
Monthly Return @ 1 room void
Capital Employed [i.e. Left in property]
ROI/ROCI (Annual net income/cash put in)
ROCE (Annual net income/cash left in)
Months til ROI
Disclaimer: The figures generated are indicative and estimates only, based on UK averages and available research. The results and information should not be considered as financial advice. Users are advised to seek independent financial advice from suitable FCA representatives. This tool is designed for property investors and not appropriate for first time buyers.