In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
2 bedroom terraced house for sale in Evelyn Street, Warrington, WA5
Address: Evelyn Street, Warrington, WA5Price: £80,0002 Bedroom(s)1 Bathroom(s)Analysis Date: Apr 29, 2026
ROCE: 23.8 %Tenure Type: FREEHOLDProperty Type: TerracedCouncil Tax Band: ASize: 526 sq ft / 48.8 m²Risk: MediumProject Time: 8 weeks

HMO Investment Analysis

Evaluation of the 2-bed terrace auction opportunity on Evelyn Street, Warrington. Analysis assumes conversion to a 3-bed professional HMO.

Executive Summary

This property is a classic 'BRR' (Buy-Refurbish-Refinance) candidate suitable for a first-time investor. Located in Warrington (WA5), this 2-bedroom terrace is currently dated but structurally sound. By converting the ground floor living space into a third bedroom, we create a high-demand 3-bed HMO. With a purchase price of £80,000, and a calculated cash input based on your £40,000 down payment, this deal offers significant yield potential once modernised to meet professional housing standards.

Acquisition Overview

Purchase Price
£80,000
Total Refurb
£35,000
Total Investment
£115,000
Deposit Provided
£40,000
Interest Rate
1%
Bank Fee
3%

Analysis based on first-time buyer status using provided financing parameters.

Projected Rental Income (Post-Refurb)

Rooms
3
Avg Rent/Room
£500
Total Monthly
£1,500

Rental estimation is based on comparable data in Warrington, where professional ensuite rooms command £500-£650pcm. Given this is a 3-bed house, we maintain conservative estimates for long-term void management.

Projected Cashflow & Returns

ROCE
23.8%
Gross Yield
22.5%
Net Yield
9.8%
Monthly Cashflow
£941.7
The project delivers a solid net yield of 9.8%, significantly outperforming traditional BTL models in the area.

Licensing & Compliance

Current layout supports 3 occupants. Fire safety upgrades (FD30 doors, interlinked alarms) are mandatory for insurance and compliance.

Property & Layout Analysis

Living Room
Floor: 0 | Size: 13.04m²
Function: Bedroom 3
Convertible
Kitchen
Floor: 0 | Size: 10.63m²
Function: Kitchen/Diner
Pass
Bedroom 1
Floor: 1 | Size: 10.99m²
Function: Bedroom 1
Pass
Bedroom 2
Floor: 1 | Size: 7.73m²
Function: Bedroom 2
Pass

Capacity & Layout Options:

Option 1
3 Bed HMO
Feasible

Max Compliant Occupant Count: 3. Recommended Layout: Convert ground floor to Bedroom 3; utilize existing kitchen as shared diner.

Refurbishment Plan

Scope & Standard:

Medium-High Standard: Targeting professional tenants requires modern, clean, and durable finishes to ensure low maintenance and higher rent retention.

Refurb Breakdown:

Demolition & Site Clearance£2,000
Rewiring & Certification£4,500
Plumbing & Heating Updates£4,000
Plastering & Decoration£4,500
New Kitchen Installation£6,000
New Bathroom Suite£3,500
Flooring (Whole House)£2,500
Fire Safety (Doors/Alarms)£3,000
Furniture & Staging£3,000
External Repairs (Yard/Brick)£2,000
Total Estimated Refurb Cost£35,000

Refurbishment Shopping List:

Kitchen: Kitchen Units - Cost: £2,500 | Integrated Oven - Cost: £400 | Induction Hob - Cost: £300 | Fridge Freezer - Cost: £500 | Washing Machine - Cost: £400 | Microwave/Kettle/Toaster - Cost: £300

Bathrooms: Bath/Shower Suite - Cost: £1,200 | Toilet/Sink - Cost: £400 | Tiling/Flooring - Cost: £600 | Towel Radiator - Cost: £200 | Mirrors/Accessories - Cost: £200

Safety: FD30 Fire Doors (x4) - Cost: £1,200 | Interlinked Smoke Alarms - Cost: £400 | Fire Extinguishers/Blanket - Cost: £150 | Emergency Lighting - Cost: £300 | Thumb-turn locks - Cost: £200

Timeline:

Weeks: 8 || Months: 2

Phase 1: Strip-out & First fix electrical/plumbing || 2 weeks
Phase 2: Plastering & Ceiling works || 2 weeks
Phase 3: Kitchen & Bathroom fit out || 2 weeks
Phase 4: Flooring, Decorating & Finishing || 2 weeks

Risks & Assumptions

Risk Level: 45 (Moderate). The risk is driven by the auction nature and the dilapidated condition. If structural issues exist beyond standard wear and tear, costs may spiral.

Negotiation Points

Condition & Refurbishment Needs
The property is in significant disrepair. Photos show the kitchen is in a state of neglect, and bedroom images show peeling wallpaper and moisture ingress, requiring a complete gut-renovation.
Price down potential: £10,000 | Probability: 85
Auction Risk
As an auction property, the buyer assumes all risk. Use this to highlight the "no onward chain" benefit but justify a lower bid based on hidden defects.
Price down potential: £5,000 | Probability: 60

Market Value & Demand Analysis

Warrington is a high-demand market for professionals due to its strategic position between Liverpool and Manchester. The "Lovely Lane" area and surrounding streets are well-serviced by the hospital and business parks. Our comps confirm strong demand for room shares, with professional en-suite rooms achieving up to £650pcm in prime refurbished properties. By taking this terraced house from a neglected state to a "design-led" co-living space, we position ourselves in the top quartile of local rental stock, justifying premium rent while minimizing void periods.

Investment Case Summary

Short Recommendation

Buy at £80k. Perform a comprehensive full refurb to high standards. Target young professionals in the WA5 area. High return potential, but inspect for damp before bidding.

Detailed Recommendation

This is a textbook HMO value-add project. The purchase price is highly attractive for the area. The critical path is the ground floor conversion and the structural remediation of damp/walls seen in the imagery. Do not underestimate the cost of the fire safety package; it is non-negotiable for HMOs. Ensure your "first-time buyer" mortgage product is ready prior to auction. Given the 22.5% Gross Yield, this asset will pay for itself rapidly, provided the refurb is managed efficiently. Avoid "cheap" fixes; target a professional aesthetic to attract the hospital and business park workforce.