Local Housing Allowance here
Rugby and East rates, 2026–27, a month: shared room £425 · 1 bed £595 · 2 beds £725 · 3 beds £850 · 4 beds £1,200. 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) | £51,750 |
| Stamp Duty Land Tax (additional-home rates) | £11,990 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £66,140 |
Stamp Duty Land Tax: £11,990
| £0 – £125,000 | 5% | £6,250 |
| £125,000 – £207,000 | 7% | £5,740 |
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 | £19,140 |
| Mortgage payments (interest only, 5% on £155,250) | −£7,762 |
| Voids (5% of rent) | −£957 |
| Letting and management (10% of rent collected) | −£1,818 |
| Repairs and maintenance (8% of rent) | −£1,531 |
| Landlord insurance | −£350 |
| Cash flow before tax | £6,721 (£560 a month) |
- Gross yield
- 9.2%
- Net yield (before mortgage)
- 7.0%
- Return on cash in
- 10.2%
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 £218,743 or £188,571. 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