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
Marginal
Gross Yield5.8%
Net Yield4.8%
Monthly Cashflow£141
Annual Profit£1,688
ROI2.6%
Break-even Rent£1,059/mo

Minimum rent to cover all costs

ICR139.6% / 145.0%
Stress test: FailFAIL

Min rent to pass: £1,246/mo

HMO
Strong Investment
Gross Yield10.6%
Net Yield6.3%
Monthly Cashflow£456
Annual Profit£5,468
ROI8.4%
Break-even Rent£1,744/mo

Minimum rent to cover all costs

ICR256.0% / 145.0%
Stress test: PassPASS

Min rent to pass: £1,246/mo

Short Let
Strong Investment
Gross Yield12.3%
Net Yield8.9%
Monthly Cashflow£991
Annual Profit£11,887
ROI18.3%
Break-even Rent£1,564/mo

Minimum rent to cover all costs

ICR297.3% / 145.0%
Stress test: PassPASS

Min rent to pass: £1,246/mo