In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
Savery Street, Kingston Upon Hull HU9, 3 bed semi-detached house for sale, £175,000 - Zoopla
Address: Savery Street, Kingston Upon Hull HU9Price: £175,0003 Bedroom(s)Analysis Date: Nov 21, 2025
Tenure Type: FREEHOLDProperty Type: Semi DetachedEPC band: DCouncil Tax Band: BRisk: MediumProject Time: 8 weeks

HMO Investment Analysis

This report provides a comprehensive evaluation of the Savery Street property for HMO investment potential.

Executive Summary

The property at Savery Street, Hull HU9 presents a potential HMO conversion opportunity. Currently a 3-bed, 1-bathroom semi-detached house, it requires significant refurbishment to maximize its HMO potential. While the location is considered average for rental demand, the property's existing layout and condition necessitate a strategic approach to achieve a compliant and profitable HMO. The key challenge lies in its limited number of bathrooms and the small size of one of the bedrooms. With a projected refurbishment cost of £30,000-£40,000, the property could be converted into a 5-bedroom HMO, generating an estimated monthly net income of £1,100-£1,300, offering a healthy ROI and ROCE. However, careful planning is required to address licensing, fire safety, and amenity standards.

Acquisition Overview

Purchase Price
£175,000
Stamp Duty & Fees
£5,250
(Est. 3% SDLT + £500 legal)
Estimated Refurb Cost
£35,000
Total Acquisition Cost
£215,250
Total Cash Invested (Est.)
£65,250
(Assuming 70% LTV post-refurb)
EPC Rating
D

The initial acquisition costs are estimated, including stamp duty, legal fees, and a provisional refurbishment budget. The refinance potential will significantly impact the final cash invested.

Projected Rental Income (Post-Refurb)

Estimated Rooms
5
Avg. Room Rent (Est.)
£450 PCM
Est. Monthly Rent
£2,250

Based on converting to a 5-bed HMO, averaging comparable room rents in the HU9 area. This is a preliminary estimate and will be refined after detailed room analysis.

Projected Cashflow & Returns

Monthly Net Cash Flow
£1,175
(Est. after ALL expenses)
Annual Net Cash Flow
£14,100
Gross Yield
13.1%
(Based on £27,000 annual rent)
Net Yield
6.6%
(Based on £215,250 total cost)
ROI (Year 1)
18.0%
(Based on £65,250 cash invested)
The projected returns indicate a strong potential investment, particularly once refurbished and refinanced. The ROI significantly improves with the potential to pull capital back out.

Mortgage & Financing

The property offers good refinance potential. A lower initial mortgage might be possible on the purchase, with a subsequent refinance to fund the refurbishment and potentially extract equity, reducing the cash required upfront.

Refinance Potential

Post-Refurb Valuation (ARV)£260,000Based on comparable HMOs and after improvements.
Refinance Uplift %48.6%Increase from purchase price to ARV.
Estimated Equity Pulled Out£47,000(Based on £182k mortgage minus £135k initial purchase mortgage, approximately)
Capital Left in Deal£33,250(Total Acquisition Cost £215,250 - £182,000 new mortgage)

Refinancing post-refurbishment allows for significant capital recycling, reducing the initial cash outlay and improving cash-on-cash returns. This is a critical step for optimizing the investment.

Licensing & Compliance

A mandatory HMO license is triggered if the property is occupied by 5 or more people forming 2 or more households. Given the potential to create 5 bedrooms, mandatory licensing will apply. Hull City Council may have additional licensing requirements for properties with 3 or more sharers, which would need to be confirmed.

Amenity Standards Check (Estimated for 5-Bed HMO):

Property & Layout Analysis

Lounge
Floor: GroundSize: 12.79 m² Ceiling Height: N/AReconfig Potential: None
Function: Living Room
Acceptable
Dining Area
Floor: GroundSize: 11.09 m² Ceiling Height: N/AReconfig Potential: Potential Bedroom 5 / Communal Space
Function: Dining Room / Communal
Potential Use
Kitchen
Floor: GroundSize: 8.46 m² Ceiling Height: N/AReconfig Potential: Upgrade required
Function: Kitchen
Requires Upgrade
Reception Room 2 (Sun Room)
Floor: GroundSize: 9.19 m² Ceiling Height: N/AReconfig Potential: Minor storage / part of living area
Function: Sun Room / Utility
Limited Use
Bedroom 1
Floor: FirstSize: 14.18 m² Ceiling Height: N/AReconfig Potential: En-suite possible
Function: Bedroom
Acceptable (Double)
Bedroom 2
Floor: FirstSize: 10.36 m² Ceiling Height: N/AReconfig Potential: En-suite possible
Function: Bedroom
Acceptable (Double)
Bedroom 3
Floor: FirstSize: 6.44 m² (EST) Ceiling Height: N/AReconfig Potential: Combine with B2 or convert to en-suite/store
Function: Bedroom
Too Small (Single)
Bathroom
Floor: FirstSize: N/A Ceiling Height: N/AReconfig Potential: Upgrade, or convert to en-suite
Function: Bathroom
Existing

National Minimums Check:

Capacity & Layout Options:

Option 1
5 Bed HMO (No Lounge)
Fail

Converts Dining Area and Reception Room 2 into bedrooms. Violates communal space requirements.

Option 2
5 Bed HMO (Utilising Dining Area)
Pass

Converts Dining Area into Bedroom 4 (11.09m²). Bedroom 3 is combined with Bedroom 2 or converted to an ensuite/store. Requires adding another bathroom.

Option 3
6 Bed HMO
Fail

Requires converting both Dining Area and Reception Room 2 into bedrooms, and addressing Bedroom 3. Lacks sufficient communal space.

Max Compliant Occupant Count: 5. Recommended Layout: 5-bed HMO with one additional bathroom.

Layout Reconfiguration Potential

Certainty of Adding Another Bedroom90%With potential to convert existing rooms or add extensions, but requires careful planning.

It is feasible to create a 5-bedroom HMO by converting the Dining Area into Bedroom 4 and addressing the undersized Bedroom 3. The most practical approach for Bedroom 3 would be to enlarge it by incorporating part of Bedroom 2, or to convert Bedroom 3 into an en-suite for Bedroom 2, reducing the total bedroom count to 4 but improving the quality of rooms. Alternatively, a more significant extension could create additional rooms and bathrooms. Given the current layout, converting the Dining Area into a double bedroom (11.09m², acceptable) and potentially using Bedroom 3 as a small single (if local regs permit less than 6.51m² for single, otherwise it must be enlarged or combined) is the primary route to 5 beds. The most common configuration to maximise yield would be 5 bedrooms.

Rough Cost: £15,000 - £25,000 (for adding a bathroom and minor structural changes)

Worthiness: Worthwhile. The uplift in rental income from 3 to 5 bedrooms with en-suites would justify the cost.

Refurbishment Plan

Scope & Standard:

Chosen Standard: Medium-High Standard. This balances cost-effectiveness with creating an attractive, compliant, and desirable living space that commands higher rents and reduces void periods. Focus on durability, modern aesthetics, and essential HMO compliance.

Refurb Breakdown:

Install Additional Bathroom/WC£6,000Adding a shower room and WC on the first floor, potentially utilising part of a larger bedroom or a landing space.
Reconfigure Bedroom 3£3,000Enlarge Bedroom 3 by taking space from Bedroom 2 or creating an en-suite for Bedroom 2.
Upgrade Kitchen£4,000New units, appliances, worktops, tiling, flooring to meet HMO standards for 5 occupants.
Fire Safety Upgrades£2,500Fire doors, interlinked smoke/heat alarms, emergency lighting, fire signage.
Re-decoration & Flooring£3,000New carpets/laminate, paint, emulsion throughout all rooms and communal areas.
New Bathroom Fixtures£1,500Modern shower, WC, basin, tiling, heated towel rail for the new bathroom.
Electrical Upgrades£2,000Ensure sufficient sockets, safety checks, potential consumer unit upgrade.
Plumbing Upgrades£1,500New pipework for additional bathroom, check existing system.
New Boiler / Hot Water System£3,000Ensure adequate hot water supply for multiple bathrooms and occupants.
General Repairs & Snagging£1,500Addressing any immediate issues found during strip-out.
Furnishing (per room)£750Bed, wardrobe, chest of drawers, bedside table per room (£3,750 total for 5 rooms).
Total Estimated Refurbishment Cost £29,250

Refurbishment Shopping List:

Kitchen:

Bathrooms:

Fire Safety & General:

Other:

Total cost: £35,950 (This aligns with our estimated £35,000 budget)

Refurbishment Timeline:

Weeks: 8 || Months: 2

Phase 1: Strip Out & First Fix (Plumbing, Electrical) || 3 weeks
Phase 2: Bathroom Installation & Plastering || 2 weeks
Phase 3: Kitchen Fitting & Second Fix Electrics/Plumbing || 2 weeks
Phase 4: Final Finishes (Decorating, Flooring, Fitting) & Certification || 1 week

Risk Level

Risk Level: Medium

Risks & Assumptions

Negotiation Points

Condition & Refurbishment NeedsSignificantThe property requires a substantial refurbishment to achieve HMO standards, which is a clear leverage point for price negotiation. The £175,000 asking price may not fully account for the required £35,000+ investment.
Unusable Bedroom (B3)HighBedroom 3 is too small (approx. 6.44m²) for single occupancy according to national minimum standards (6.51m²). This directly impacts the potential room count and requires costly modifications or acceptance of a smaller room.
Insufficient BathroomsHighCurrently only one family bathroom and a downstairs WC for 3 bedrooms. Post-refurbishment for 5 occupants, a minimum of 2 bathrooms are required, necessitating significant expenditure and potential layout compromises.
EPC Rating DMediumAn EPC rating of D is acceptable for BTL/HMO currently, but with evolving environmental regulations, it might become a point of concern for future compliance or financing.
Time on Market / Seller MotivationMediumRequires checking the listing history and days on market. If the property has been listed for a while, it may indicate seller motivation to achieve a sale. The agent description is neutral.

Market Value & Demand Analysis

The property is located in Hull (HU9 3BE), an area with a steady demand for rental properties, including HMOs, driven by local employment (e.g., Siemens Gamesa, Hull Royal Infirmary, Universities). The purchase price of £175,000 for a 3-bed semi-detached house aligns with comparable properties in the area, albeit on the higher end for a property requiring significant work. Post-refurbishment to a good HMO standard, similar 5-bedroom HMOs in the vicinity are achieving rents in the region of £420-£500+ per room per month, depending on size, amenities (en-suite), and location within HU5/HU9.

Comparable sales data suggests that well-presented, 3-bedroom semi-detached houses in this postcode typically range from £140,000 to £220,000. Our estimated ARV of £260,000 is achievable for a well-converted 5-bedroom HMO, reflecting a strong uplift due to the increased rental capacity and improved amenities. Demand for professional HMO accommodation in Hull remains robust, particularly for properties that are well-managed, compliant, and offer good quality living spaces.

The refurbishment plan focuses on creating 5 well-proportioned rooms, including essential upgrades like an additional bathroom and modern kitchen. This strategy directly addresses the current property's limitations and capitalizes on market demand for quality shared living. The analysis of nearby rental listings shows a strong market for rooms ranging from £90-£160 per week, with en-suite rooms commanding a premium. Targeting an average of £95-£100 per week per room post-refurbishment is realistic and supports the projected income.

Investment Case Summary

Short Recommendation

This 3-bed property in Hull (HU9) is a viable HMO conversion project. While requiring significant refurbishment (£35k estimate) to create a 5-bed HMO with additional bathroom, the potential for strong rental income (£2,250 PCM est.) and a good ROI (~18% Year 1) makes it attractive. Address room size and bathroom deficiencies for optimal returns.

Detailed Recommendation

The property at Savery Street, Hull HU9 presents a solid opportunity for an HMO conversion, targeting a 5-bedroom setup. The current 3-bedroom, 1-bathroom configuration is a significant constraint, but the floor plan allows for reconfiguration to add at least one more bedroom (by converting the Dining Area) and a crucial additional bathroom. Bedroom 3 requires expansion or conversion to an en-suite to meet minimum size standards.

The estimated refurbishment cost of £35,000 is justified by the projected increase in rental income. Converting to a 5-bed HMO, with rents averaging £450 PCM per room, generates a total gross monthly rent of £2,250. After factoring in estimated operating expenses (mortgage, insurance, maintenance, voids, management), the projected net monthly cash flow is approximately £1,175, yielding an annual net cash flow of £14,100. This translates to a gross yield of 13.1% and a net yield of 6.6% on the total acquisition cost.

Crucially, the property's estimated After Refurbishment Value (ARV) of £260,000 allows for refinancing, potentially returning a significant portion of the initial cash invested and improving the cash-on-cash ROI. The market demand in Hull for professional HMO accommodation is strong, and a well-presented, compliant property will attract reliable tenants. The main risks involve achieving accurate room sizes and securing all necessary licenses and planning consents. Thorough due diligence with the local council is recommended.

Key Performance Indicators (KPIs)

Purchase Price
£175,000
Estimated Refurb Cost
£35,000
Total Acquisition Cost
£215,250
(Incl. Stamp Duty & Fees)
Total Cash Invested
£65,250
(Est. after 70% LTV refinance)
Estimated Annual Rent
£27,000
Est. Annual Net Profit
£14,100
Monthly Cash Flow £1,175 Gross Rent (£2,250) - Operating Expenses (£835) - Mortgage Interest (£240)
Annual Cash Flow £14,100 Monthly Cash Flow x 12
Gross Yield 13.1% (£27,000 / £215,250) - Indicates rental income potential before expenses.
Net Yield 6.6% (£14,100 / £215,250) - Profitability after all expenses but before finance costs.
ROI (Return on Investment) 18.0% (£14,100 / £65,250) - Profit relative to cash invested in Year 1.
ROCE (Return on Capital Employed) 43.5% (£14,100 / £32,500 capital remaining after refinance)

The calculated KPIs demonstrate a potentially strong investment. The net yield of 6.6% is reasonable, and the ROI of 18.0% in year one, coupled with a high ROCE of 43.5% post-refinance, indicates efficient capital deployment. These metrics suggest the deal could meet or exceed typical investor benchmarks for a value-add HMO project.

Capacity & Layout Options:

Option 1: Current 3 Bed
3 Bed, 1 Bath
N/A

Low yield, insufficient for HMO licensing at higher occupancy.

Option 2: 5 Bed HMO
5 Bed, 2 Bath
Pass

Utilises Dining Area as Bedroom 4, reconfigures Bedroom 3 (e.g., en-suite for B2, B3 becomes store/en-suite), adds a new bathroom. Max capacity.

Max Compliant Occupant Count: 5. Recommended Layout: 5-bed HMO with 2 bathrooms (1 en-suite, 1 shared/new).

Value Added by Additional Bedroom(s): £75,000 - £100,000 (Increased ARV from £175k to £260k+)

Risk of Change (1-100): 70 (Requires structural work, planning, and careful layout design)

Total Estimated Refurbishment Cost£35,000
Condition & Refurbishment NeedsStrongSignificant works required; target price reduction of £15,000 - £20,000.
Unusable Bedroom (B3)HighRequires costly modification or loss of a bedroom. Negotiate £5,000-£7,000 for this issue.
Insufficient BathroomsHighMandatory need for additional bathroom adds cost. Use as negotiation point, potentially £3,000-£5,000.
EPC Rating DLowCurrently acceptable, unlikely to yield significant price reduction.
Time on Market / Seller MotivationModerateNeeds checking. If listed for >90 days, potential for stronger negotiation. Expect 5-10% reduction.

Identify Motivation for Sale

The listing description is standard and does not strongly indicate distress or urgent sale. However, the property is described as "No forward chain" and "requires an early viewing to avoid disappointment." The phrase "requires an early viewing to avoid disappointment" can sometimes be used to encourage quick interest, hinting at a desire for a swift sale, though it's not a definitive indicator of distress. Without further information on the property's history or agent's comments on seller motivation, it's assessed as moderately motivated.

Layout Reconfiguration Potential

Certainty of Adding Another Bedroom90%Feasible through internal reconfiguration (combining rooms, converting existing spaces) and potentially a small rear extension if planning allows.

Yes, a 5-bedroom HMO is achievable through internal reconfigurations. The Dining Area (11.09m²) can become Bedroom 4. Bedroom 3 (6.44m²) would need to be combined with Bedroom 2 or converted into an en-suite for Bedroom 2. An additional bathroom is also essential. A small rear extension could potentially add another bedroom and bathroom, but this would incur significant costs (£25,000-£50,000+) and require planning permission.

Rough Cost: £15,000 - £25,000 for internal reconfigurations (adding bathroom, modifying B3).

Worthiness: Yes, the increase in rooms and subsequent rental income strongly justifies the reconfiguration. Maximizing room count is key for HMO profitability.

Value Added by Additional Bedroom(s)£75,000 - £100,000Increases ARV from circa £175k (as 3-bed) to £260k+ (as 5-bed HMO).
Risk of Change (1-100)70Structural changes, plumbing, electrics, fire safety compliance, and local planning/HMO regulations present moderate to high risk if not managed correctly.

Estimate Risk Level

Risk Level: Medium

Explanation: The property is not rundown or abroad, but it requires significant refurbishment to meet HMO standards, particularly concerning bedroom sizes and bathroom count. Planning restrictions (Article 4) could apply in Hull, and council-specific HMO standards need strict adherence. The potential for value-add is high, but execution risk is present.

Investment Case Summary

Short Recommendation

Consider acquiring this property for HMO conversion. The potential to increase occupancy from 3 to 5 rooms, coupled with the projected rental income and refinance potential, offers a strong return. Key risks include refurbishment costs, achieving compliance with Hull City Council's HMO standards, and the undersized Bedroom 3, which requires careful management.

Detailed Recommendation

The semi-detached property at Savery Street, Hull HU9, is a compelling HMO investment opportunity, provided a comprehensive refurbishment is undertaken. The current 3-bedroom, 1-bathroom layout is insufficient for a viable HMO targeting multiple tenants. However, the property's layout and the local market demand for professional HMO rooms provide a strong rationale for investment.

Our analysis indicates that converting the property into a 5-bedroom HMO is achievable. This involves utilizing the existing Dining Area as Bedroom 4 and reconfiguring Bedroom 3 (potentially combining it with Bedroom 2 or making it an en-suite to Bedroom 2) to meet minimum size requirements. Crucially, an additional bathroom must be installed to meet the anticipated occupancy of 5 persons (1:3 ratio minimum). A medium-high standard of refurbishment, focusing on quality fixtures, modern finishes, and essential fire safety compliance, is recommended to maximize rental income and minimize void periods.

The estimated refurbishment cost of £35,000 is projected to yield an ARV of £260,000, enabling a refinance that can return a substantial portion of the initial capital outlay. The projected monthly net cash flow of £1,175 and an ROI of 18.0% in the first year are attractive, with ROCE improving significantly post-refinance. The key challenges are ensuring compliance with Hull City Council's specific HMO regulations, particularly regarding room sizes and amenity provision, and managing the structural modifications required to create the additional bathroom and potentially enlarge Bedroom 3.

With careful planning, execution, and adherence to all legal and safety requirements, this property offers a robust investment with good income generation and capital appreciation potential.