Rented normally, it costs you £943 a month. That is £11,319 a year, every year you hold it.

Will it pay?Calculator

The mortgage alone costs more than the whole rent — you top up £943 a month

It is £943 a month short. Borrowing £174,131 less would close that shortfall — which is £174,131 more cash at the start, on top of the deposit.

+£1,953−£2,133−£763−£943

Rent inMortgageRunning costsShort by

The rent covers £1,953 of that — you cover £943

□ 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

£211,325 + refurb costs

And about £56,593 more over five years, because it loses £943 every month you hold it — before any repair. That already assumes the rent never falls.

£211,325 to buy it

deposit · stamp duty · solicitor · fees~£1,650, unseen

□ works not inspected

What would have to be true?The search

No offer makes this pay

Even at £315,000 — well below the £525,000 asked — the rent still does not cover the costs. The gap is the rent against the running costs, not the price, so negotiating does not close it.

◧ worked back from the rent■ LBTT re-bandedtested down to £315,000

Is the price right?Comparables

We can't tell — nothing nearby is alike enough

The dearest sold for 3.2× the cheapest, so the rent has to justify this price on its own.

you'd pay £525,000

£460,000

£480,000

£527,500

£620,000

£675,000

£1,475,000

£460k£967.5k£1.5m

£460,000 cheapest£1,475,000 dearest

6 completed sales, same property type, last 3 years

□ 6 sold nearby, not matched on sizeHM Land Registry Price Paid Data

Can we trust the rent?Rent evidence

Nearby lettings back this rent

We hold too few nearby asking rents to cross-check this figure, so nothing here confirms it a second way.

+110 more

our bar: 10 within 500 m

our own middle half£1,656–£2,303/mo

■ 120 lettings within 1 km□ no nearby asks to cross-checkAdvertised rents, not signed tenancies

What will the rent borrow?Lender test

The rent carries £207,215 of the £393,750 loan

That £186,535 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 £153,381. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£3,568 needed

more than the £1,878 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £1,878PRA-style test

How big is it, really?The plan

Measured off the plan, not by a surveyor 990 sq ft

The area comes off the plan, not a survey. Open for what that means.

□ area off the floorplan — not a survey

Is it a good location?Open the map

Edinburgh, EH3 7EB

No schools in this postcode area 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 to know before you offerThe checks

Every tenancy here is periodic, with no Section 21 to end it

Tenancies are now periodic, with no Section 21 — budget a longer void.

1 problem found · 1 came back clear · 4 we could not check · 3 do not apply to this property

■ from the Renters’ Rights Act 2025listing last seen 20 Sep 2026

Which strategy wins?The ways to run it

Every way loses money — Standard rental loses least, at £943 a month

Let it to the council: £7,884 a year less, but they keep paying when it is empty.

Standard rental−£943 · £212,975 in

Short-stay let−£943 · £212,975 in

6 nearby short-lets within 5.5 km · low confidence

Guaranteed council rent−£1,600 · £212,975 in

Housing-benefit rent−£1,809 · £212,975 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) · 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, after 5 years?The five-year sums

−£101,724 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 £212,975 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£212,975+£580,827−£14,521−£393,750−£61,305−£101,724

Cash you put inSale valueSelling costsMortgageRent lossesYou are down

◧ 2.0%/yr growth assumed