Local Housing Allowance here
North West London rates, 2026–27, a month: shared room £621 · 1 bed £1,100 · 2 beds £1,350 · 3 beds £1,680 · 4 beds £2,100. 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) | £260,250 |
| Stamp Duty Land Tax (additional-home rates) | £99,900 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £362,550 |
Stamp Duty Land Tax: £99,900
| £0 – £125,000 | 5% | £6,250 |
| £125,000 – £250,000 | 7% | £8,750 |
| £250,000 – £925,000 | 10% | £67,500 |
| £925,000 – £1,041,000 | 15% | £17,400 |
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
| Rent | £33,468 |
| Mortgage payments (interest only, 5% on £780,750) | −£39,037 |
| Voids (5% of rent) | −£1,673 |
| Letting and management (10% of rent collected) | −£3,179 |
| Repairs and maintenance (8% of rent) | −£2,677 |
| Landlord insurance | −£350 |
| Cash flow before tax | −£13,450 (−£1,121 a month) |
- Gross yield
- 3.2%
- Net yield (before mortgage)
- 2.5%
- Return on cash in
- -3.7%
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 £382,491 or £329,734. 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 £382,491.
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