Five Bed HMO , Stafford | Five Bed HMO for Sale in Stafford

Stafford, Staffordshire

5 Bedroom HMO | £265,000 | 11.28% Net Yield

Property Overview

An attractive opportunity to acquire a five-bedroom freehold HMO with three en-suite bedrooms, existing tenants and an active letting programme.

Offered at £265,000, the property has a potential rental income of £3,155 per calendar month, equivalent to £37,860 per annum when fully occupied at the stated rents. This represents a compelling gross rental yield of approximately 14.29% at the asking price.

Investment Highlights

Freehold tenure.
Five lettable bedrooms, including three with en-suite facilities.
HMO licence in place, as advised by the seller.
Outside an Article 4 direction, as advised by the seller.
EPC rating C.
Two rooms occupied, including one by a long-term tenant.
Prospective tenant lined up for Room 1, subject to agreement.
Potential yield of 11.28% after the listed operating costs, before other expenses and finance costs.

Rental Schedule

Room	Monthly rent	Letting status
Room 1	£575	Prospective tenant lined up
Room 2	£550	Long-term tenant in situ
Room 3 – en-suite	£650	Tenant being sought
Room 4 -en-suite	£650	Tenant being sought
Room 5 – en-suite	£730	Tenant in situ
Total when fully let	£3,155	£37,860 per annum

The two occupied rooms currently generate £1,280 per month. Once Room 1 is let at the stated rent, this would increase to £1,855 per month, with a further £1,300 per month available from letting Rooms 3 and 4.

Letting Progress

The landlord previously vacated the property while exploring an arrangement with a housing association. Having decided against proceeding, the landlord has resumed individual room lettings and intends to secure suitable tenants for the remaining rooms.

Several prospective tenants have already enquired, according to the landlord. This provides purchasers with an active letting programme and a clear opportunity to increase income as the remaining rooms are occupied. Tenancy status at completion will be confirmed during the sale process.

Operating Costs

The figures below assume the supplied costs are monthly.

Listed expense	Monthly cost	Annual cost
Boiler insurance	£16.17	£194.04
Water	£83.75	£1,005.00
Electricity and gas	£327.00	£3,924.00
Council tax	£147.00	£1,764.00
Cleaning services	£90.00	£1,080.00
Total	£663.92	£7,967.04

Investment Performance at £265,000

Fully let income illustration	Amount
Potential monthly rental income	£3,155.00
Potential annual rental income	£37,860.00
Gross rental yield	14.29%
Annual listed operating costs	£7,967.04
Potential annual income after listed costs	£29,892.96
Monthly equivalent after listed costs	£2,491.08
Yield after listed operating costs	11.28%

A compelling addition to an investment portfolio

At the asking price, 92 Marston Road combines freehold ownership, five rental income streams and a potential gross yield above 14%. Three en-suite rooms enhance the accommodation’s appeal, while the existing tenancies provide an established income base.

For investors looking to build or expand an HMO portfolio, the property offers substantial income potential as the remaining rooms are let.

3D Virtual Tour

View Full Screen

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%

£265,000.00

Sourcing Fees

£3,000.00

Legal Fees

£

Stamp Duty

Cash Invested

Property Rent

Rental Per Month

£3,155.00

Rental Income PA

£37,860.00

£

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

Growth Assumptions

Capital Growth P/A

3.5%

Rental Growth P/A

5%

Year 1 - Return on Investment

Annual Gross Profit

£0.00

ROCE Year 1

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

Interest Paid

£0.00

N/A

Rent Received

£0.00

Management Fee Paid

£0.00

Gross Profit

£0.00

ROCE After 5 Years

0%

Growth in Property Value

£0.00

Overall Return on Investment

5 Year Combined Gross Profit + Growth in Property Value

£0.00

0%

£0.00

0%

Pure Investor

Marston Road

Stafford, Staffordshire

5 Bedroom HMO | £265,000 | 11.28% Net Yield

Property Overview

Investment Highlights

Rental Schedule

Letting Progress

Operating Costs

Investment Performance at £265,000

3D Virtual Tour

Return on Capital Employed (ROCE) Calculator

Get in touch with the Pure Investor team today

Get your Free, Instant Sales and Lettings Valuation

Property details

Get in touch, we're here to help.

Pure Investor

Marston Road

Stafford, Staffordshire

5 Bedroom HMO | £265,000 | 11.28% Net Yield

Property Overview

Investment Highlights

Rental Schedule

Letting Progress

Operating Costs

Investment Performance at £265,000

3D Virtual Tour

Return on Capital Employed (ROCE) Calculator

Get in touch with the Pure Investor team today

Get your Free, Instant Sales and Lettings Valuation

Property details

Get in touch, we're here to help.

SUBSCRIBE FOR OUR LATEST PROPERTY LAUNCHES AND UPDATES