Roath, Cardiff
£275,000
For more information please contact our team:
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.
The property is arranged over ground and first floors (see floor plan), comprising:
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.
| 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 |
| 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 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.
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
Do you reside outside the UK?
Do you already own a property in the UK?
Property Price
Mortgaged
Cash Purchase
Deposit
£0.00
£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
Management Fee PA
£0.00
£0.00
Growth Assumptions
Capital Growth P/A
Rental Growth P/A
Year 1 - Return on Investment
Annual Gross Profit
£0.00
£0.00
ROCE Year 1
0%
0%
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%
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.