In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
3 bedroom semi-detached house, Rhos Y Maen Isaf, Llanidloes, Powys, SY18
Address: Rhos Y Maen Isaf, Llanidloes, Powys, SY18Price: £229,9503 Bedroom(s)1 Bathroom(s)Analysis Date: Jul 12, 2026
ROCE: 13.3 %Tenure Type: FREEHOLDProperty Type: Semi DetachedCouncil Tax Band: CSize: 800 sq ft / 74.3 m²Risk: LowProject Time: 6 weeks

HMO Investment Analysis

Evaluation of 26 Rhos Y Maen Isaf for the First-time buyer (never owned property before) investment strategy. Strategy: HMO Conversion. Key constraints: £40k down payment @ 1% interest rate.

Executive Summary

This property is a 3-bedroom semi-detached house in Llanidloes. While the price point (£229,950) is attractive, the floor plan analysis reveals a critical blocker: Bedroom 3 is approximately 5.18m², which falls significantly below the national mandatory minimum of 6.51m² for adult occupancy. Consequently, this property cannot be licensed or operated as a 3-bed HMO without structural extension. It currently functions as a 2-bed HMO with a large communal/study area. We recommend negotiating the purchase price based on this "unusable" bedroom, turning it into a 2-bed high-yield professional let.

Acquisition Overview

Purchase Price
£229,950
Down Payment
£40,000
Est. Refurb
£15,000
Total Invested
£55,000

Projected Rental Income (Post-Refurb)

2-Bed HMO (PCM)
£1,100
Gross Income (Annual)
£13,200

Projected Cashflow & Returns

ROCE
13.3%
Gross Yield
5.7%
Net Yield
4.1%
Monthly Cash Flow
£611.8

Property & Layout Analysis

Bedroom 1
10.28m²
Pass
Bedroom 2
10.16m²
Pass
Bedroom 3
5.18m²
FAIL (National Min)

Max Compliant Occupant Count: 2

Recommendation: Do not attempt 3 bedrooms. Convert Bedroom 3 into a high-spec home office or dedicated dressing room to add value to the other rooms.

Refurbishment Plan

Scope: Medium Standard. Focus on "Professional Houseshare" vibe to compete with local stock.

Fire doors & intumescent strips£1,800
Interlinked Fire Alarm System (Grade A LD2)£900
Bathroom upgrade (tiling/flooring)£2,500
Kitchen update & appliance integration£3,500
Carpets/Flooring throughout£2,500
Decoration (Neutral/Modern)£2,000
Furniture Packages (x2)£1,800
Total Estimated Cost£15,000

Risk Level

Risk Level: 25/100 (Low risk because we are pivoting to a 2-bed strategy rather than forcing a non-compliant 3-bed layout).

Negotiation Points

Inoperable Third Bedroom (-£15k)
The floorplan shows Bedroom 3 is 5.18m². It fails national minimum standards for HMO/Rental licensing as a bedroom. This significantly impacts the rental yield potential compared to a standard 3-bed.
Condition & EPC (+£5k)
EPC is C (73). Refurbishments needed for HMO standards will cost. Use the lack of "true" 3-bed status as leverage.

Investment Case Summary

Short Recommendation

Proceed as a high-end 2-bed professional let. The "Bedroom 3" issue is a blessing in disguise as it allows you to market a boutique professional house share. Do not try to force 3 occupants.

Detailed Recommendation

The numbers for a 3-bed HMO were attractive, but the reality of the floorplan limits this to a 2-bed house share. In Llanidloes, there is demand for quality professional accommodation. By converting the upstairs layout into a very high-specification 2-bed share (e.g., using Bed 3 as a private office for one of the tenants or a dressing room), you create a premium product. This reduces your licensing risk and maintenance complexity. Ensure your mortgage lender permits this, and strictly avoid attempting to rent the small room as a bedroom, as it will invalidate insurance and compliance.