Buy-to-Let Deal Calculator
Analyse rental property investments with cashflow and yield calculations.
Purchase & Mortgage
Rental Income
Monthly Costs
One-off Costs
5% SDLT surcharge applies
Calculated: £15,000
Monthly Cashflow
£87
£1,040/year
Gross Yield
5.76%
Net Yield
4.83%
Cash Invested
£79,000
Deposit + fees + refurb
Ad slot
Monthly Breakdown
| Item | Amount |
|---|---|
| Gross Rent | £1,200 |
| Void Loss | -£60 |
| Effective Rent | £1,140 |
| Operating Costs | -£80 |
| Management Fee | -£114 |
| NOI | £946 |
| Mortgage Payment | -£859 |
| Cashflow | £87 |
Investment Summary
| Deposit | £62,500 |
| Stamp Duty | £15,000 |
| Legal Fees | £1,500 |
| Refurb Budget | £0 |
| Total Cash Required | £79,000 |
| Loan Amount | £187,500 |