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.
Planning
We have no HMO Article 4 data for this council, so we cannot say. Check with the council. HMO guide
Cash in
| Deposit (25% of price) | £307,000 |
| Stamp Duty Land Tax (additional-home rates) | £127,950 |
| Legal fees | £1,800 |
| Survey | £600 |
| Total cash in | £437,350 |
Stamp Duty Land Tax: £127,950
| £0 – £125,000 | 5% | £6,250 |
| £125,000 – £250,000 | 7% | £8,750 |
| £250,000 – £925,000 | 10% | £67,500 |
| £925,000 – £1,228,000 | 15% | £45,450 |
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 (6 rooms x £780 a month) | £56,160 |
| Mortgage payments (interest only, 5% on £921,000) | −£46,050 |
| Voids (5% of rent) | −£2,808 |
| Letting and management (10% of rent collected) | −£5,335 |
| Repairs and maintenance (8% of rent) | −£4,493 |
| Landlord insurance | −£350 |
| Bills you pay (energy, water, broadband, council tax) | −£5,400 |
| Cash flow before tax | −£8,276 (−£690 a month) |
- Gross yield
- 4.6%
- Net yield (before mortgage)
- 3.1%
- 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 £641,829 or £553,300. 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 £641,829.
- 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