Local Housing Allowance here
Caerphilly rates, 2026–27, a month: shared room £337 · 1 bed £350 · 2 beds £495 · 3 beds £550 · 4 beds £750. The most housing support a tenant on benefits can get here; a guide to the bottom of the market.
Cash in
| Deposit (25% of price) | £21,500 |
| Land Transaction Tax (additional-home rates) | £4,300 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £28,200 |
Land Transaction Tax: £4,300
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
| Rent | £6,612 |
| Mortgage payments (interest only, 5% on £64,500) | −£3,225 |
| Voids (5% of rent) | −£331 |
| Letting and management (10% of rent collected) | −£628 |
| Repairs and maintenance (8% of rent) | −£529 |
| Landlord insurance | −£350 |
| Cash flow before tax | £1,549 (£129 a month) |
- Gross yield
- 7.7%
- Net yield (before mortgage)
- 5.6%
- Return on cash in
- 5.5%
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 £75,566 or £65,143. Lenders differ.
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