Local Housing Allowance here
North Clwyd rates, 2026–27, a month: shared room £342 · 1 bed £395 · 2 beds £550 · 3 beds £650 · 4 beds £855. 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) | £44,400 |
| Land Transaction Tax (additional-home rates) | £7,400 |
| Legal fees | £1,800 |
| Survey | £600 |
| Bridging fee (2%) | £2,072 |
| Bridging interest (6 months at 0.85% a month) | £5,284 |
| Total cash in | £61,556 |
Land Transaction Tax: £7,400
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 | £8,484 |
| Mortgage payments (interest only, 5% on £138,750) | −£6,937 |
| Voids (5% of rent) | −£424 |
| Letting and management (10% of rent collected) | −£806 |
| Repairs and maintenance (8% of rent) | −£679 |
| Landlord insurance | −£350 |
| Cash flow before tax | −£712 (−£59 a month) |
- Gross yield
- 5.7%
- Net yield (before mortgage)
- 4.2%
Refinance
| New mortgage (75% of £185,000) | £138,750 |
| Bridging loan repaid | −£103,600 |
| Cash back out | £35,150 |
| Money left in the deal | £26,406 |
Return on the money left in: -2.7% 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): no; by 145% (higher-rate taxpayers): no. The rent supports a loan of about £96,960 or £83,586. Lenders differ.
- The rent may not pass a typical lender stress test: lenders often want rent to cover interest at 7% by 125%, which caps the loan near £96,960.
- 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