Executive Summary
The subject property is a 4-bedroom detached "Whinfell" home in Helston. The asset is a new build, requiring minimal structural work but significant compliance-focused interior modifications. As a First-time buyer using a £40,000 deposit, this project is feasible, though securing a BTL mortgage without prior experience may require a specialist lender. With 1% interest rates (as specified), cash flow is exceptionally strong. The primary strategy is to convert the 3-storey configuration into a 5-bedroom, high-specification HMO, maximizing rental income in an area where student and professional demand remains consistent.
Acquisition Overview
Total Capital Invested
£79,250
Analysis assumes standard new build acquisition costs. Bank fees calculated at 3% of mortgage principal.
Projected Rental Income (Post-Refurb)
Based on 5 rooms at £620/pcm, including bills. Local comparables support this valuation for professional-grade, furnished HMO rooms in Cornwall.
Projected Cashflow & Returns
The ROCE is driven by the low interest environment (1%) applied. In a standard market, ROCE would tighten significantly.
Licensing & Compliance
- Mandatory Licence: Required (Proposed 5-bed HMO meets mandatory HMO definition for 5+ occupants sharing)
- Additional/Selective Licence: Check Cornwall Council specific schemes for TR13.
Status: PASS (with works). The property size allows for 5 occupants comfortably on 3 floors. Fire risk assessment and FD30 doors are critical.
Property & Layout Analysis
Bedroom 1 (Top)
Floor: 2nd | Size: 25m² | Headroom: Full. Reconfig: Split into 2 rooms possible.
Bedroom 2
Floor: 1st | Size: 12m² | Function: Bedroom.
Bedroom 3
Floor: 1st | Size: 8.5m² | Function: Bedroom.
Bedroom 4
Floor: 1st | Size: 7.5m² | Function: Bedroom.
Ground Floor
Function: Kitchen/Diner & Living. Retain as communal space.
Refurbishment Plan
Scope:
Convert 4-bed family home to 5-bed high-spec HMO. Includes fire-rated works, partitioning the large top-floor master suite, and furniture pack.
Refurb Breakdown (Top Items):
Fire doors & Safety systems (Grade A LD2)£4,500
Partition Wall (Split Master Suite)£2,200
Furniture Packs (5 rooms)£5,000
Kitchen Upgrade & Appliances£3,500
Electrical Safety & USB points£2,000
Painting & Decorating (Full property)£3,000
Flooring (Bedroom upgrades)£1,800
Signage & Fire Extinguishers£600
Smart Locks / Security£1,200
General plumbing/En-suite tweaks£2,500
Professional cleaning/staging£700
Contingency£1,000
Total Estimated Cost£28,000
Shopping List:
- Fire Doors (FD30s) x 6 - £1,800
- Interlinked Smoke/Heat Detectors x 8 - £800
- Emergency Lighting units x 3 - £450
- Stud Wall Timber & Plasterboard - £1,200
- Paint/Decorating supplies - £1,000
- Double Bed frames x 5 - £1,500
- High-density Memory foam mattresses x 5 - £1,500
- Wardrobes/Storage units x 5 - £1,250
- Desks & Chairs x 5 - £1,000
- Blackout blinds/curtains x 5 - £500
- Kitchen appliances (Fridge/Freezer upgrades) - £1,500
- Living room sofa/TV upgrades - £1,500
- Door closers (Fire rated) - £300
- Thumb-turn locks (Bedroom doors) - £300
- Fire extinguishers/Blanket - £300
Timeline: Weeks: 6 || Months: 1.5
Negotiation Points
New Build Premium: Property is new. Negotiate on the fact that it is a 'speculative' price without the rental history. Prob: 75
HMO Conversion Costs: Emphasize the mandatory investment in fire safety and licensing for a 5-bed HMO. Prob: 80
Investment Case Summary
Short Recommendation
Excellent high-yield opportunity. The Whinfell house type is perfect for HMO conversion due to its 3-storey layout. Strong ROCE projected.
Detailed Recommendation
This is a solid HMO project. The property is modern (new build), meaning minimal maintenance capex for the first 5-10 years. The 'Whinfell' design offers a distinct layout advantage: the top-floor master suite is large enough to be split or used as a 'premium room' with dressing area.
Crucially, as a First-time buyer, you are avoiding chain issues, but you must ensure your mortgage broker is comfortable with 'HMO' licensing, as standard BTL mortgages sometimes exclude multi-let arrangements. The rental market in Cornwall is undersupplied for quality professional housing. At 1% interest rate, the cash flow is exceptional.
KPI Metrics
ROCE29.5%
Gross Yield9.9%
Net Yield6.9%
Monthly Cash Flow£1,950
Annual Cash Flow£23,400