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 (25% of price) | £41,250 |
| Land Transaction Tax (additional-home rates) | £8,250 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £51,900 |
Land Transaction Tax: £8,250
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 | £9,732 |
| Mortgage payments (interest only, 5% on £123,750) | −£6,187 |
| Voids (5% of rent) | −£487 |
| Letting and management (10% of rent collected) | −£925 |
| Repairs and maintenance (8% of rent) | −£779 |
| Landlord insurance | −£350 |
| Cash flow before tax | £1,005 (£84 a month) |
- Gross yield
- 5.9%
- Net yield (before mortgage)
- 4.4%
- Return on cash in
- 1.9%
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 £111,223 or £95,882. 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 £111,223.
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