In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
Upper Wortley Road, Rotherham S61, 3 bed end terrace house for sale, £150,000 - Zoopla
Address: Upper Wortley Road, Rotherham S61Price: £150,0003 Bedroom(s)1 Bathroom(s)Analysis Date: Apr 17, 2026
ROCE: 13.8 %Tenure Type: LEASEHOLD (78 YEARS)Property Type: TerracedEPC band: CCouncil Tax Band: BSize: 0 sq ft / 0 m²Risk: Medium-HighProject Time: 12 weeks

HMO Investment Analysis

Subject Property: 3-Bed End Terrace, Upper Wortley Road, Rotherham S61. Investment Potential: High-yield HMO conversion.

Executive Summary

The subject property is a 3-bedroom end-terrace house with significant potential for conversion into a high-yielding professional HMO. The property currently features a large footprint, particularly in Bedroom 1 (bay-fronted), which offers a prime opportunity to increase room density. With a £150,000 purchase price and a robust demand for professional housing in the Rotherham/Sheffield corridor, this project offers strong cash flow potential. However, the leasehold status (78 years remaining) is a critical risk factor impacting mortgageability and must be addressed prior to or during the acquisition. A comprehensive refurbishment is required to meet modern HMO standards.

Acquisition Overview

Purchase Price
150000
Down Payment
40000
Mortgage Amount
110000
Bank Fee (3%)
3300
Refurb Estimate
35000
Total Initial Cash
78300

Projected Rental Income (Post-Refurb)

Rooms
4
Avg Room Rent
500
Gross Monthly Rent
2000

Rent estimates are based on the comparables provided, adjusted for premium "all-inclusive" professional house share finish. Rotherham market shows strong demand for en-suite rooms.

Projected Cashflow & Returns

ROCE (%)
13.8%
Gross Yield (%)
16.00
Net Yield (%)
8.40
Monthly Cash Flow
901.67
Total Annual Cash Flow: 10820

Mortgage & Financing

Refinance Potential

Post-Refurb Valuation (ARV)195000
Refinance Uplift45000
Capital Left in Deal33300

Licensing & Compliance

Current layout: 3 bedrooms. Target layout: 4 bedrooms. Room 3 is small (approx 6.5m²); requires strict measurement to ensure compliance with national minimum standards (6.51m²).

Amenity Standards Check:

Property & Layout Analysis

Bedroom 1 (Split)
Floor: 1st | Size: ~18m² (Inferred)
Convert to 2x rooms
Bedroom 2
Floor: 1st | Size: ~11.6m²
Maintain
Bedroom 3
Floor: 1st | Size: ~6.57m²
Borderline compliance

Recommendation: Convert the large master bedroom into two high-spec rooms to increase yield. Upgrade kitchen/diner to ensure enough space for 4 adults.

Refurbishment Plan

Scope: High-Standard Professional HMO

Focus on "tenant appeal" with neutral decor, fire safety compliance, and efficient communal zones.

Refurb Breakdown:

Fire Safety (FD30s, Alarms)4500
Kitchen/Diner Upgrade8000
Bathroom/En-suite installs9000
Internal Partitioning (Split B1)3500
Electrical / Data Cabling3000
Flooring & Decoration3500
Furniture Packages3500
Total Estimated Cost35000

Shopping List (Material/Labor):

Risk Level

Risk Level: 65/100 (Medium-High)

Driven primarily by leasehold tenure (78 years) and the tight sizing of the 3rd bedroom. Leasehold risk can cause significant financing delays.

Negotiation Points

Lease Length (78 Years)
Statutory lease extension risk. Request price reduction or seller to initiate lease extension process.
Prob: 85
Condition
EPC is C, but requires substantial renovation for HMO standards.
Prob: 60

Investment Case Summary

Short Recommendation

Proceed with caution. The 78-year lease is the biggest blocker. Negotiate price down to account for the lease extension cost, then execute the HMO conversion to 4 beds.

Detailed Recommendation

This is a viable HMO project provided the lease issue is solved. The area S61 is conducive to professional rentals due to proximity to hospital/transport. Ensure the third bedroom size is physically verified—if it falls under 6.51m², this becomes a 3-bed property which drastically lowers the yield. The "split" of the main bedroom is the key to profitability. Avoid a 5-bed layout as it will likely create cramped common areas, reducing tenant retention.