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) | £16,500 |
| Land Transaction Tax (additional-home rates) | £3,300 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £22,200 |
Land Transaction Tax: £3,300
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 | £8,808 |
| Mortgage payments (interest only, 5% on £49,500) | −£2,475 |
| Voids (5% of rent) | −£440 |
| Letting and management (10% of rent collected) | −£837 |
| Repairs and maintenance (8% of rent) | −£705 |
| Landlord insurance | −£350 |
| Cash flow before tax | £4,001 (£333 a month) |
- Gross yield
- 13.3%
- Net yield (before mortgage)
- 9.8%
- Return on cash in
- 18.0%
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 £100,663 or £86,778. 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