Local Housing Allowance here
West Wiltshire rates, 2026–27, a month: shared room £450 · 1 bed £595 · 2 beds £725 · 3 beds £900 · 4 beds £1,200. The most housing support a tenant on benefits can get here; a guide to the bottom of the market.
Cash in
| Deposit (30% of price; bridging loan for the rest) | £25,200 |
| Stamp Duty Land Tax (additional-home rates) | £4,200 |
| Legal fees | £1,800 |
| Survey | £600 |
| Bridging fee (2%) | £1,176 |
| Bridging interest (6 months at 0.85% a month) | £2,999 |
| Total cash in | £35,975 |
Stamp Duty Land Tax: £4,200
Additional-home rates, as checked in October 2026. Buying through a company, or replacing your main home, can change this. Stamp duty calculator
A year of letting after refinancing
| Rent | £8,988 |
| Mortgage payments (interest only, 5% on £78,750) | −£3,937 |
| Voids (5% of rent) | −£449 |
| Letting and management (10% of rent collected) | −£854 |
| Repairs and maintenance (8% of rent) | −£719 |
| Landlord insurance | −£350 |
| Cash flow before tax | £2,678 (£223 a month) |
- Gross yield
- 10.7%
- Net yield (before mortgage)
- 7.9%
Refinance
| New mortgage (75% of £105,000) | £78,750 |
| Bridging loan repaid | −£58,800 |
| Cash back out | £19,950 |
| Money left in the deal | £16,025 |
Return on the money left in: 16.7% a year.
Will a lender agree?
Lenders usually test the rent against interest at a higher “stress” rate, here 7%. Rent covers it by 125% (basic-rate taxpayers and companies): yes; by 145% (higher-rate taxpayers): yes. The rent supports a loan of about £102,720 or £88,552. Lenders differ.
- Many lenders will not remortgage on a new valuation until you have owned the home for six months.
All figures are before income tax. Individual landlords cannot deduct mortgage interest in full (they get a 20% tax credit instead), so higher-rate taxpayers pay tax on more than their cash flow. This is a calculator, not financial advice. Read the guide