Thinking of Selling? Find out what your buy-to-let property is worth in just 60 seconds Free Valuation On Your Buy-to-letProperty Valuation
Photography date not verified – supplied by vendor direct

Talworth Street

Roath, Cardiff

£275,000

  • 4  bedroom HMO property
  • Current net yield of 7.4%
  • Immediate income on completion
  • Strong rental income: £25,980 per annum
  • Full compliant documentation in place

    For more information please contact our team:

    0161 337 3890

    Contact the TeamOpen Live Chat



    Roath, Cardiff

    4 Bedroom HMO | £275,000 | 7.37% Net Yield
    Property Overview

    A well-maintained, fully licensed 4-bedroom HMO occupying a convenient position in Roath, close to local shops, restaurants, takeaways and transport routes, with an easy walk into Cardiff city centre and Queen Street Station.

    The property has operated successfully as an HMO since 2014 and benefits from a full HMO licence. It is currently let to four sensible, professional housemates who keep the property clean and well presented, with all rental payments up to date, offering an incoming investor a seamless, income-producing transition from day one.

    Accommodation

    The property is arranged over ground and first floors (see floor plan), comprising:

    • Ground floor: entrance hall, living room, dining room and a modern fitted kitchen
    • First floor: three further bedrooms and a family bathroom
    • Four lettable bedrooms in total, with beds ranging from small double to king size
    • Each bedroom is furnished with a large wardrobe, chest of drawers, bedside cabinet, desk and chair
    • Large loft with retractable ladder, offering potential for conversion to additional rental space (subject to consents)
    Kitchen & Communal Areas
    • Modern shared kitchen with built-in fridge freezer, oven, combi microwave and hob
    • Dishwasher, washing machine, tumble dryer and an additional fridge freezer
    • Bathroom fitted with a bathtub and shower over
    • Lounge/diner with wall-mounted TV and unlimited Virgin broadband
    • Additional storage in cupboards in the lounge and off the landing
    • Small south-facing rear garden and front forecourt
    • Double glazed throughout, with gas central heating and hot water via combi boiler
    Location

    5 Talworth Street sits within easy reach of several key demand drivers for HMO tenants, including Cardiff University, Cardiff Metropolitan University, the University Hospital of Wales, Cardiff city centre and Roath Park, supporting strong and consistent rental demand from students and young professionals alike.

    Financial Summary
    Current Rental Income
    Room Monthly Rent Annualised
    Front Room £600.00 £7,200.00
    Mid Room £500.00 £6,000.00
    Back Room £490.00 £5,880.00
    Downstairs Room £575.00 £6,900.00
    Total £2,165.00 £25,980.00

     

    Running Costs (Landlord-Paid Bills)
    Cost Monthly Annualised
    Virgin Internet & TV £59.50 £714.00
    Council Tax £196.00 £2,352.00
    Energy £149.96 £1,799.52
    Water £56.00 £672.00
    TV Licence £14.95 £179.40
    Total £476.41 £5,716.92

     

    Net Return
    Net Monthly Profit £1,688.59
    Net Annual Profit £20,263.08
    Gross Yield on £275,000 9.45%
    Net Yield on £275,000 7.37%

    Figures based on January 2026 rent roll and running costs, as supplied by the vendor. Purchasers should verify all financial information independently as part of their own due diligence.

    Valuation Note

    The asking price of £275,000 is supported by comparable sales of standard (non-HMO) residential properties in the immediate area, which are well suited to standard buy-to-let mortgage valuations. Valuation report – CLICK HERE

    Investment Highlights
    • Fully licensed HMO, established and trading successfully since 2014
    • Sitting tenants in situ – four professional housemates, rent up to date, immediate income from completion
    • Gross yield of 9.45% and net yield of 7.37% on the £275,000 guide price
    • Comparable standard residential sales support the valuation for buy-to-let mortgage purposes
    • Excellent location for tenant demand – close to Cardiff University, Cardiff Metropolitan University, University Hospital of Wales and the city centre
    • Potential to extend lettable accommodation via loft conversion, subject to consents
    • Low-maintenance, well-presented property with double glazing and gas central heating throughout

    Return on Capital Employed (ROCE) Calculator

    Do you reside outside the UK?

    Do you already own a property in the UK?

    Property Price


    Mortgaged

    Cash Purchase

    Deposit

    £0.00

    25%

    £275,000.00

    Sourcing Fees

    £3,000.00

    £3,000.00

    Legal Fees

    Stamp Duty

    Cash Invested


    Property Rent

    Rental Per Month

    £2,165.00

    £2,165.00

    Rental Income PA

    £25,980.00

    £25,980.00

    £

    Mortgage Details

    Interest Only Rate

    %

    N/A

    Mortgage Balance

    N/A

    Annual Interest Cost

    N/A


    Property Management

    I would like this property managed on my behalf

    Management Fee Rate

    10%

    Management Fee PA

    £0.00

    £0.00


    Growth Assumptions

    Capital Growth P/A

    3.5%

    Rental Growth P/A

    5%

    Year 1 - Return on Investment

    Annual Gross Profit

    £0.00

    £0.00

    ROCE Year 1

    0%

    0%

    • Show ROI Year 2 to Year 5

      Year 2 - Return on Investment

      Retnal Income

      £0.00

      £0.00

      Property Valuation

      £0.00

      £0.00

      Management Fee

      £0.00

      £0.00

      Gross Profit

      £0.00

      £0.00

      ROCE Year 2

      0%

      0%

      Year 3 - Return on Investment

      Retnal Income

      £0.00

      £0.00

      Property Valuation

      £0.00

      £0.00

      Management Fee

      £0.00

      £0.00

      Gross Profit

      £0.00

      £0.00

      ROCE Year 3

      0%

      0%

      Year 4 - Return on Investment

      Retnal Income

      £0.00

      £0.00

      Property Valuation

      £0.00

      £0.00

      Management Fee

      £0.00

      £0.00

      Gross Profit

      £0.00

      £0.00

      ROCE Year 4

      0%

      0%

      Year 5 - Return on Investment

      Retnal Income

      £0.00

      £0.00

      Property Valuation

      £0.00

      £0.00

      Management Fee

      £0.00

      £0.00

      Gross Profit

      £0.00

      £0.00

      ROCE Year 5

      0%

      0%


    Compounded ROI after 5 Years

    Cash Invested

    £0.00

    £0.00

    Interest Paid

    £0.00

    N/A

    Rent Received

    £0.00

    £0.00

    Management Fee Paid

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE After 5 Years

    0%

    0%

    Growth in Property Value

    £0.00

    £0.00


    Overall Return on Investment

    5 Year Combined Gross Profit + Growth in Property Value

    £0.00

    0%

    £0.00

    0%

    Get in touch with the Pure Investor team today

    If you would like further details about Pure Investor or any of our property investment opportunities, please contact us using the form below or call us directly.

      Email Newsletter

      Would you like to receive future updates from Pure Investor regarding investment opportunities and other services?

      Financial Services

      Are you interested in the best mortgage rates for this purchase? Simply tick the box below to hear back from Beespoke Mortgages, part of the Mortgage Advice Bureau, our award winning direct to client master mortgage brokers.

      Accounting Services

      Buying a tenanted property is one thing — keeping the profits is another. MWA Accounting help landlords structure purchases tax-efficiently and manage the compliance.

      (check all that apply)

      Get your Free, Instant Sales and Lettings Valuation

      Getting a sales or letting valuation is free, super quick and easy!

      Enter your postcode, select your address and our system will provide you with an instant valuation for your property.

      Property details

      Please enter your postcode below, then select your address from the list of addresses that are shown. *

      Get in touch, we're here to help.

      For further details about Pure Investor or any of our property investment opportunities speak to our team.

      SUBSCRIBE FOR OUR LATEST PROPERTY LAUNCHES AND UPDATES

      Subscribe