In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
3 bedroom semi-detached house for sale in School Road, Broughton, Huntingdon, PE28
Address: School Road, Broughton, Huntingdon, PE28Price: £280,0003 Bedroom(s)2 Bathroom(s)Analysis Date: Apr 19, 2026
ROCE: 18.6 %Tenure Type: FREEHOLDProperty Type: Semi DetachedCouncil Tax Band: BSize: 0 sq ft / 0 m²Risk: Low-ModerateProject Time: 10 weeks

HMO Investment Analysis: Broughton, PE28

Analysis for a 3-bed semi-detached property in Broughton, Huntingdon. Strategy focused on high-quality 4-bed professional HMO conversion.

Executive Summary

This property offers significant upside potential through a strategic HMO conversion. Located in Broughton, PE28, it benefits from a decent commute to Huntingdon and major local business hubs. The property is currently in a very poor state, requiring a full strip-out and refurbishment, which serves as a major negotiation lever. By reconfiguring the ground floor and optimizing the first floor, we can deliver a high-specification 4-bedroom HMO that appeals to working professionals. As a first-time buyer, the initial £40k down payment secures the entry, with the remaining capital sourced through a mortgage (1% interest assumption). This project is a classic "value-add" BRR (Buy-Refurbish-Refinance) play with significant potential for equity extraction.

Acquisition Overview

Purchase Price
£280,000
Refurb Budget
£55,000
Down Payment
£40,000
Interest Rate
1.00%
Bank Fee
3.00%
Projected ARV
£365,000

Projected Rental Income (Post-Refurb)

Bedrooms
4
Avg Room Rent
£575
Total Monthly Gross
£2,300

Estimated based on Huntingdon/Peterborough market comparables for furnished, high-standard professional rooms.

Projected Cashflow & Returns

ROCE
18.6%
Gross Yield
9.86
Net Yield
6.80
Monthly Cash Flow
1580.00
Annual Cashflow: £18,960.00

Licensing & Compliance

Compliance is critical: Must install FD30 fire doors throughout, mains-interlinked fire alarm system (Grade A, LD2), and emergency lighting in escape routes.

Property & Layout Analysis

Bedroom 1 (Master)
First Floor | 12.5m² | H: 2.4m
En-suite Potential
Pass
Bedroom 2
First Floor | 10.2m² | H: 2.4m
Double
Pass
Bedroom 3
First Floor | 8.5m² | H: 2.4m
Single/Small Double
Pass
Ground Floor Bed
Ground | 9.0m² | H: 2.4m
Reconfigured Lounge
Pass

Capacity & Layout Options:

Option 1
4 Bed, 2 Bath
Recommended
Option 2
5 Bed, 2 Bath
Too Tight

Refurbishment Plan

Scope: High-standard professional HMO. Includes full structural interior cleanup, new electrics, central heating, soundproofing, and fire safety compliance.

Refurb Breakdown:

Full Rip-out & Demolition£4,000
Electrics (Full Rewire & Certificates)£6,000
Plumbing & Heating (Boiler/Radiators)£7,000
Kitchen/Communal Installation£8,000
Bathroom/En-suite x2£9,000
Fire Safety (Doors/Alarms)£5,000
Flooring & Decoration£6,000
Furniture Packages£5,000
External/Garden Tidy£5,000
Total£55,000

Timeline:

Weeks: 10 || Months: 2.5

Phase 1: Strip-out & First Fix (Plumbing/Electrics) || 3 weeks
Phase 2: Plastering & Second Fix || 3 weeks
Phase 3: Flooring, Kitchen/Bathroom fit || 2 weeks
Phase 4: Furnishing & Snagging || 2 weeks

Risk Level

Risk Level: 35 (Low-Moderate)

The primary risks involve potential planning restrictions (Article 4) and the need for significant renovation. The property is currently quite rundown, so unknown structural issues during the strip-out could inflate costs.

Negotiation Points

Property Condition
The photos show severe cosmetic disrepair, likely masking underlying issues. Use this to justify a lower offer.
Probability: 85
Lack of Modern Amenities
Property requires a full update to be lettable, including heating and kitchen.
Probability: 70

Investment Case Summary

Short Recommendation

Strong investment. Buy, reconfigure to 4-bed professional HMO, refurbish to high standard. The area demand for professional housing is high.

Detailed Recommendation

This is a prime BRR candidate. With a purchase price of £280k and a £55k refurb, the total capital employed is manageable. By converting the existing lounge and optimizing the bedrooms, you can create a high-yielding professional HMO. The large plot allows for future expansion (perhaps adding a garden pod or extension), further adding value. The rental demand in PE28 is strong due to commuters. Ensure the fire safety plan is approved by the council early. If the seller accepts an offer closer to £265k, this deal becomes exceptional.