Local Housing Allowance here
Swansea rates, 2026–27, a month: shared room £375 · 1 bed £525 · 2 beds £550 · 3 beds £600 · 4 beds £820. 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) | £138,300 |
| Land Transaction Tax (additional-home rates) | £37,575 |
| Legal fees | £1,800 |
| Survey | £600 |
| Bridging fee (2%) | £6,454 |
| Bridging interest (6 months at 0.85% a month) | £16,458 |
| Total cash in | £201,187 |
Land Transaction Tax: £37,575
| £0 – £180,000 | 5% | £9,000 |
| £180,000 – £250,000 | 8.5% | £5,950 |
| £250,000 – £400,000 | 10% | £15,000 |
| £400,000 – £461,000 | 12.5% | £7,625 |
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 | £10,224 |
| Mortgage payments (interest only, 5% on £432,000) | −£21,600 |
| Voids (5% of rent) | −£511 |
| Letting and management (10% of rent collected) | −£971 |
| Repairs and maintenance (8% of rent) | −£818 |
| Landlord insurance | −£350 |
| Cash flow before tax | −£14,026 (−£1,169 a month) |
- Gross yield
- 2.2%
- Net yield (before mortgage)
- 1.6%
Refinance
| New mortgage (75% of £576,000) | £432,000 |
| Bridging loan repaid | −£322,700 |
| Cash back out | £109,300 |
| Money left in the deal | £91,887 |
Return on the money left in: -15.3% 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 £116,846 or £100,729. 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 £116,846.
- 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