Local Housing Allowance here
Walton rates, 2026–27, a month: shared room £620 · 1 bed £950 · 2 beds £1,212 · 3 beds £1,450 · 4 beds £1,975. 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) | £154,000 |
| Stamp Duty Land Tax (additional-home rates) | £51,600 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £208,000 |
Stamp Duty Land Tax: £51,600
| £0 – £125,000 | 5% | £6,250 |
| £125,000 – £250,000 | 7% | £8,750 |
| £250,000 – £616,000 | 10% | £36,600 |
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 | £23,244 |
| Mortgage payments (interest only, 5% on £462,000) | −£23,100 |
| Voids (5% of rent) | −£1,162 |
| Letting and management (10% of rent collected) | −£2,208 |
| Repairs and maintenance (8% of rent) | −£1,860 |
| Landlord insurance | −£350 |
| Cash flow before tax | −£5,436 (−£453 a month) |
- Gross yield
- 3.8%
- Net yield (before mortgage)
- 2.9%
- Return on cash in
- -2.6%
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 £265,646 or £229,005. 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 £265,646.
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