In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
5 bedroom terraced house
Address: Manor Road North, Thames Ditton, Surrey, KT7Price: £850,0005 Bedroom(s)3 Bathroom(s)Analysis Date: Jun 30, 2026
ROCE: 10.7 %Tenure Type: FREEHOLDProperty Type: Semi DetachedSize: 0 sq ft / 0 m²Risk: MediumProject Time: 8 weeks

HMO Investment Analysis

Strategy: HMO || Property: KT7 0BH || Focus: High-Yield Professional Co-Living

Executive Summary

The subject property at Manor Road North represents a prime candidate for a high-yield 6-bed professional HMO conversion. The existing configuration, particularly the ground floor annex with en-suite, provides a robust "anchor" for rental income. Located in Thames Ditton (KT7), the property benefits from strong transport links into London, making it highly desirable for young professionals. While Article 4 and licensing requirements are present, the property's size and current layout offer significant potential to maximize occupancy profitably without invasive structural changes.

Acquisition Overview

Purchase Price
£850,000
Bedrooms
5 (6 Post-Refurb)
Property Type
Semi-Detached
Est. Refurb Cost
£45,000
Total Project Cost
£895,000
Status
Active Market

Projected Rental Income (Post-Refurb)

Monthly Rent (Total)
£5,650
Annual Gross Rent
£67,800
Avg. Room Rate
£941

Rent estimation based on local comps for high-spec, furnished en-suite and standard rooms in KT7/KT6. The inclusion of an annex unit allows for a premium rental tier.

Licensing & Compliance

The proposal for a 6-bed HMO triggers mandatory licensing. The layout must meet strict fire safety (FD30s throughout), space standards (minimum room sizes 6.51m²), and amenity requirements (kitchen/bathroom ratios).

Amenity Standards Check:

Property & Layout Analysis

Annex (Bed 1)
Ground Floor | En-Suite | Reconfig: Low
Pass
Bed 2
First Floor | Double | Reconfig: Low
Pass
Bed 3
First Floor | Double | Reconfig: Low
Pass
Bed 4
First Floor | Double | Reconfig: Low
Pass
Bed 5
First Floor | Double | Reconfig: Low
Pass
Bed 6 (Proposed)
Living Area | Large | Reconfig: High
Viable

Max Compliant Occupant Count: 6 Recommended Layout: 6-Bed All Double (Annex as Studio). Adding a 6th bedroom is possible via careful partition of existing spacious ground floor reception areas.

Refurbishment Plan

Standard: High-End Professional Co-Living. This is essential to achieve the projected rental values (£900+ per room).

Fire Safety (FD30s, Alarms, E-Lights)£8,000
Kitchen Upgrade (Appliance overhaul)£6,000
Bathroom Refurbishment£7,000
Furniture & Staging (6 Rooms)£9,000
Partitioning/Layout Works£5,000
Decorating & Flooring£5,000
Contingency£5,000
Total Estimated Cost £45,000

Timeline:

Weeks: 8 || Months: 2

Phase 1: Compliance & Partitions || 2 weeks
Phase 2: Kitchen & Bathrooms || 3 weeks
Phase 3: Decorating & Flooring || 2 weeks
Phase 4: Furnishing & Snagging || 1 week

Negotiation Points

Condition & Refurbishment Needs

The property requires significant capital to meet HMO fire regulations (FD30 fire doors, interlinked alarms, emergency lighting). This cost should be reflected in an offer reduction.

Probability: 85

Sui Generis / Planning Risk

The transition to a 6+ person HMO might require a Change of Use application depending on local Article 4 status in Elmbridge.

Probability: 60

KPIs

ROCE10.7%
Gross Yield7.6%
Net Yield4.9%
Monthly Cash Flow£663.00
Annual Cash Flow£7,956.00

Investment Case Summary

Short Recommendation

Strong buy. High-end HMO conversion with immediate income potential via the existing annex and room volume. The property location in KT7 supports premium rents.

Detailed Recommendation

This property provides a rare opportunity to secure a high-quality asset in a desirable area with minimal structural work required to increase occupancy. The key to the valuation is the "Annex" which allows for a high-value studio-style let, anchoring the income of the house. By investing £45k in fire safety and high-end furniture, you position the property at the top of the local market. The cash flow is positive even with financing, and the refinance potential (ARV uplift) makes this a textbook BRR (Buy-Refurbish-Refinance) play. Ensure thorough due diligence on local Council Article 4 status before exchange, as the threshold for planning permission varies by street.