Local Housing Allowance here
Bristol rates, 2026–27, a month: shared room £511 · 1 bed £900 · 2 beds £1,095 · 3 beds £1,300 · 4 beds £1,850. The most housing support a tenant on benefits can get here; a guide to the bottom of the market.
Planning
The council publishes HMO Article 4 areas and this postcode is not in one. Check with the council before buying. HMO guide
Cash in
| Deposit (25% of price) | £82,250 |
| Stamp Duty Land Tax (additional-home rates) | £22,900 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £107,550 |
Stamp Duty Land Tax: £22,900
| £0 – £125,000 | 5% | £6,250 |
| £125,000 – £250,000 | 7% | £8,750 |
| £250,000 – £329,000 | 10% | £7,900 |
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 (5 rooms x £640 a month) | £38,400 |
| Mortgage payments (interest only, 5% on £246,750) | −£12,337 |
| Voids (5% of rent) | −£1,920 |
| Letting and management (10% of rent collected) | −£3,648 |
| Repairs and maintenance (8% of rent) | −£3,072 |
| Landlord insurance | −£350 |
| Bills you pay (energy, water, broadband, council tax) | −£5,400 |
| Cash flow before tax | £11,673 (£973 a month) |
- Gross yield
- 11.7%
- Net yield (before mortgage)
- 7.3%
- Return on cash in
- 10.9%
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): yes; by 145% (higher-rate taxpayers): yes. The rent supports a loan of about £438,857 or £378,325. Lenders differ.
- With 5 or more tenants from 2 or more households, a mandatory HMO licence is needed everywhere in England; many councils license smaller HMOs too.
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