Buy-to-Let Calculator UK
Build a realistic UK property investment forecast based on your available capital, rental income, mortgages and target monthly income.
Plan your UK property portfolio and calculate how many rental properties you may need to reach your target monthly income. This free calculator models deposits, Stamp Duty, rental income, monthly cash flow, equity, property growth, mortgage balances, future purchases and capital required.
Property Projection
Preparing your calculator
Getting your tools and saved scenarios ready.
Model conventions and limitations
New properties enter the portfolio at their end value after refurbishment, with refurbishment completed in the purchase month. Both model purchase price and end value grow with annual house-price growth before later purchases; owned properties then grow from their completed value. Refurbishment is paid once per purchase and does not itself determine the uplift. Mortgages and SDLT are based on purchase price. Existing properties retain their entered current values. Construction delays and refinancing are not modelled.
Calculations run monthly: contributions, annual rent adjustment, rent less vacancy, costs, mortgage payments, value growth, retained surplus, then purchases. Month zero contains the existing portfolio and any immediately affordable new purchase. A new purchase first earns rent the following month. Property and fixed-cost growth use equivalent compound monthly rates. Percentage costs track rent.
Owned properties start at current value and outstanding debt. Historical purchase prices are reference information; no deposit, SDLT or acquisition cost is charged again. Starting cash is separate from equity, and personal cash contributed counts only cash added from the forecast start. Existing interest-only mortgages pay interest and retain their balance; no maturity balloon or refinancing is assumed. Existing repayment mortgages amortise over the entered remaining term and payments stop once repaid. Older scenarios retain their entered payment until a mortgage type is selected; insufficient entered payments add unpaid interest to debt. Payments are capped at debt plus interest, and interest rates are held constant beyond fixed-rate end dates.
New mortgage payments follow the selected repayment basis and term. Interest-only principal falls due in cash at term expiry. Equity cannot fund purchases without a sale or refinance; neither is modelled. The default investor SDLT is included on every new acquisition; future tax bands are held constant. Historical SDLT before April 2025, LBTT and LTT are not supported.
Income/corporation tax, capital gains tax, lending affordability, refinancing, early repayment charges and other exit fees are excluded. Ownership is recorded but does not apply personal or company income tax rules. All growth assumptions are illustrative. Calculations retain decimal precision; displayed cash rounds to pennies and the final SDLT charge rounds down to whole pounds.
Plan Your Property Portfolio
Compare the cash you can invest with the cost of buying and running rental properties. Property Projection brings purchases, loans, rent and existing properties into a monthly forecast. Test your own assumptions to see when funds might support another purchase and how equity could change over time.
How the Calculator Works
- Enter your available investment capital and any monthly contributions.
- Enter the typical property purchase price, refurbishment cost and expected completed value.
- Set the deposit percentage and mortgage assumptions. A 25% deposit corresponds to 75% initial loan-to-value before fees.
- Enter expected rent and running costs, allowing for periods without a tenant.
- Choose your target monthly income and inflation assumptions.
- View projected purchases, portfolio value, mortgage balances, cash flow and equity. Save scenarios in this browser or export a backup.
What Costs Are Included?
Purchase cash includes the deposit, supported Stamp Duty, legal costs, mortgage fees, survey, refurbishment and other buying costs you enter. Include maintenance, insurance and agent or management fees in the model property's operating costs. Existing-property entries have separate management, maintenance, void and other-cost allowances. A void allowance reduces forecast rental income.
Income, corporation and capital gains taxes are excluded. Check the Stamp Duty breakdown and explore monthly rental cash flow before reviewing the wider projection.
Existing Property Portfolio
Add properties you already own with their current value, mortgage balance, rent and costs. See equity, loan-to-value (LTV), rental income and monthly cash flow across the portfolio. Existing equity contributes to net worth but is not treated as money available to buy another property.
Start with your existing portfolio, or compare rental yields for a potential purchase.
Important Assumptions
These projections are illustrations, not guaranteed returns. Actual property prices, mortgage rates, rents, tax treatment and investment performance can vary. The model does not assess mortgage eligibility or automatically refinance your properties. Refurbishment is assumed complete in the purchase month. Check the model notes and seek appropriate professional advice before acting.
Explore an income target for retirement or read the property planning guides.