Rented normally, it costs you £14 a month. That is £166 a year, every year you hold it.

Will it pay?Calculator

You top up £14 a month — the mortgage takes 41p of every pound of rent

Borrowing £2,548 less would close that shortfall — which is £2,548 more cash at the start, on top of the deposit.

+£893−£365−£541−£14

Rent inMortgageRunning costsShort by

The rent covers £893 of that — you cover £14

□ 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

Try your own numbersLive

You keep-£14/mo

All-in cash£36,298

PaybackNever

Offer−+

Deposit−+

Mortgage rate−+

Rent−+

Worked at 6.50% — 5.75% quoted plus a company premium.

◧ worked out from local rents

What will it cost me to buy?Breakdown

£31,335 + refurb costs

And about £828 more over five years, because it loses £14 every month you hold it — before any repair. That already assumes the rent never falls.

£31,335 to buy it

deposit · stamp duty · solicitor · fees~£4,963, unseen

□ works not inspected

What would have to be true?

Break-even is within £5,000 of the asked price

It lands that close to the £89,950 asked — inside the step this card rounds to, and inside the confidence band on the rent it works back from. So the price asked is already about the price this rent carries, and there is no honest discount to print.

◧ worked back from the rent

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.

+98 more

our bar: 10 within 500 m

our own middle half£842–£947/mo

■ 108 lettings within 500 m□ no nearby asks to cross-checkAdvertised rents, not signed tenancies

What will the rent borrow?Lender test

The rent carries the whole loan — it could fall 29% and still cover it

Your deposit is what limits this one, not the rent. Lenders test the rent at 7.5% and need it to cover 145% of the payment.

£611 needed

of £859 rent

stressed at 7.5%, 145% cover

◧ rent after empty weeks £859PRA-style test

How big is it, really?The plan

One figure, and nothing checking it 193 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

Swansea, SA1 1YJ

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 · 3 came back clear · 3 we could not check · 2 do not apply to this property

■ from the Renters’ Rights Act 2025listing last seen 19 Sep 2026

Which strategy wins?The ways to run it

Short-stay let beats Standard rental by £84 a month

Let it to the council: £2,160 a year less, but they keep paying when it is empty.

Short-stay let+£70 · £36,298 in

13 nearby short-lets within 5.5 km · low confidence

Standard rental−£14 · £36,298 in

Guaranteed council rent−£194 · £36,298 in

Housing-benefit rent−£351 · £36,298 in

Each row: money kept a month, then the cash it ties up. Not compared: Rent by the room (only 1 bedroom) · 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

−£4,355 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 26% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the £36,298 you put in. The 5-year fix runs past this 5-year hold, so the rate reset comes after it.

−£36,298+£102,874−£2,572−£67,463−£897−£4,355

Cash you put inSale valueSelling costsMortgageRent lossesYou are down

◧ 2.0%/yr growth assumed