Proprio·

Rental Analyser

Stress test your BTL mortgage and compare Long Let, HMO, and Short Let strategies side-by-side. Instant yield, cashflow, ROI, and ICR analysis with traffic light verdicts.

Mortgage Analysis

Mortgage Amount

£187,500

LTV

75.0%

Monthly Payment

£859

Yearly Payment

£10,313

Total Interest

£257,813

Total Repayment

£445,313

Long Let
High Risk
Gross Yield5.8%
Net Yield4.8%
Monthly Cashflow£141
Annual Profit£1,688
ROI2.1%
Break-even Rent£1,059/mo

Minimum rent to cover all costs

ICR @ 7.5%102.4% / 145.0%
Stressed at 7.5%FAIL

Min rent to pass: £1,699/mo

HMO
Strong Investment
Gross Yield10.6%
Net Yield6.3%
Monthly Cashflow£456
Annual Profit£5,468
ROI6.8%
Break-even Rent£1,744/mo

Minimum rent to cover all costs

ICR @ 7.5%187.7% / 145.0%
Stressed at 7.5%PASS

Min rent to pass: £1,699/mo

Short Let
Strong Investment
Gross Yield12.3%
Net Yield8.9%
Monthly Cashflow£991
Annual Profit£11,887
ROI14.9%
Break-even Rent£1,564/mo

Minimum rent to cover all costs

ICR @ 7.5%218.0% / 145.0%
Stressed at 7.5%PASS

Min rent to pass: £1,699/mo