In the print dialog choose “Save as PDF” as the destination.
Deal WizardBTL · Property Analysis
6 bedroom detached house for sale in Lordswood Gardens, Bassett, Southampton, Hampshire, SO16
Address: Lordswood Gardens, Bassett, Southampton, Hampshire, SO16Price: £650,0006 Bedroom(s)3 Bathroom(s)Analysis Date: Apr 18, 2026
ROCE: 12.7 %Tenure Type: FREEHOLDProperty Type: DetachedCouncil Tax Band: ESize: 2700 sq ft / 250.8 m²Risk: HighProject Time: 14 weeks

Investment Analysis: Lordswood Gardens, SO16

A high-potential 6-bedroom detached opportunity in the sought-after Bassett district of Southampton. At 2,700 sq ft, this property offers significant scope for a high-yield HMO conversion or a luxury family let. Priced at £650,000.

Rental Yield & ROCE

Est. Monthly Rent (HMO)
£3,400
Gross Yield
6.27%
ROCE (Year 1)
12.7%

Rental demand in the SO16 postcode is driven by the nearby University and General Hospital. A traditional family let would struggle to yield as efficiently as a professional HMO setup. By converting to a high-end 6-bed HMO, we target a per-room rent of approximately £570/month including bills. This provides an annual gross rental income of £40,800. We calculated the ROCE (Return on Capital Employed) based on a total capital outlay (including deposit, stamp duty, and substantial refurbishment costs) of £134,500. This results in a respectable ROCE of 12.7%, which is highly attractive for a stable location like Bassett.

Cash Flow

Monthly Net Profit
+£1,420
Annual Cash Flow
+£17,040

Our cash flow analysis accounts for an interest-only mortgage, 15% management fees, utility bills (for HMO model), and a 10% maintenance/void reserve. Even with a conservative mortgage stress test, the project yields a healthy monthly surplus. This positive cash flow is crucial given the high acquisition price.

Capital Growth Potential

Bassett is consistently one of Southampton's premier residential areas. The scarcity of 2,700 sq ft detached properties creates a natural floor for value. With regeneration in the city center and the perennial demand from medical/academic professionals, capital growth is estimated at 3-4% per annum. We assign a Growth Score of 8/10 as the large plot and size offer excellent long-term exit security.

Mortgage Terms

Calculated for a First-Time Buyer (FTB) scenario with a £40,000 down payment.

Costs Breakdown

Upfront Costs

Property Purchase Price £650,000
Deposit (Provided) £40,000
Stamp Duty (FTB rate adjustment) £15,000
Refurbishment Budget £60,000
Legals, Survey, Bank Fees (3%) £19,500
Total Initial Capital £134,500

Tenant Demand

Demand for high-quality housing in SO16 is driven by the Southampton General Hospital and the University. The target tenant profile is professional post-graduates, medical staff, and young professionals. Void risk is minimal if marketed correctly as "all-inclusive" professional house shares, which are currently in short supply in this specific part of Bassett.

Location Fundamentals

Score: 9/10. Bassett is the "Golden Postcode" of Southampton. Excellent school catchments, proximity to the M3/M27, and vast open spaces (Southampton Common) make this location immune to the volatility seen in lower-tier suburbs. No immediate Article 4 restrictions identified for standard family lets, though HMO licensing will be required.

Exit Strategy

The primary exit is a **BRRR** (Buy, Refurb, Rent, Refinance). After 12-18 months of stable HMO income, the property can be refinanced based on a commercial valuation (based on yield) rather than just residential value, allowing for the extraction of capital. Alternatively, the property is a prime family home candidate for a future resale to a family looking for 2,700+ sq ft.

Condition & Refurbishment

The property is "dated but solid". The current layout is functional but the aesthetic is 20-30 years old. Key works: Stripping out the dated conservatory fixtures, modernising the bathrooms, re-carpeting, and upgrading the kitchen to a "wow-factor" space. Add-Bedroom Potential: With 6 beds already, additional rooms are unnecessary and would negatively impact the living space-to-bedroom ratio. Stick to the current configuration.

Legal & Regulatory

Risk Assessment

Risk Score: 75/100

The high LTV (93.8%) relative to the deposit is the single biggest risk. If the property does not appraise at or above purchase price, or if mortgage lending criteria for FTBs/BTLs in this bracket tighten, the deal is in jeopardy. Extensive due diligence on the "Ask Agent" materials and structural integrity is required.

Refurb Shopping List

Kitchen Units & Quartz Worktops - £8,500
Integrated Appliances (6-bed capacity) - £3,000
Modern Bathroom Sanitaryware (x3) - £4,500
Shower Enclosures & Tiling - £2,500
Luxury Vinyl Tile (Ground Floor) - £3,000
High-Traffic Commercial Carpet (Beds) - £2,000
Energy-Efficient LED Lighting - £800
Fire Doors & Closers (HMO Req) - £2,400
Smoke/Heat Alarm System (HMO Req) - £1,200
Internal Paint (Trade Bulk) - £1,000
Skirting & Architrave Refresh - £600
Boiler Upgrade/Service - £2,500
Window Treatments (Blinds) - £1,500
Garden Clearance & Waste - £1,500
Contingency Fund (10%) - £5,000

Labour Tasks

Full Rip-out (Kitchen/Bath/Old carpet) - £2,500
First-fix Electrical (Safety updates) - £3,000
Plumbing Overhaul (HMO compliant) - £3,500
Kitchen Installation - £2,000
Bathroom Fitting (x3) - £3,000
Plastering & Skimming - £4,000
Flooring Installation - £1,500
Painting & Decorating - £3,500
Fire Door Fitting & Certification - £1,500
Electrical Safety Certification - £400
Gas Safety Certification - £200
EPC Assessment & Upgrades - £1,000
Joinery (Wardrobes/Storage) - £2,000
Garden Tidy - £1,000
Snagging & Final Clean - £1,000

Refurb Timeline

Total Duration: 14 Weeks || 3.5 Months

Final Recommendation

Executive Summary

This is a "Heavy-Lift" but high-reward opportunity. As a First-Time Buyer, you are acquiring a massive 2,700 sq ft asset at a price per square foot that is very favourable for Bassett. The core strategy here is to pivot the property from a standard family dwelling to a premium, high-yield professional HMO. The demand in the SO16 area is inelastic due to the proximity to major employment hubs (University/Hospital). While the deposit input is low compared to the asset price—creating a high-LTV risk—the cash flow potential, once fully refurbished and tenanted, is significant. The ROCE calculation indicates that if you manage the refurb costs strictly to the budget, you are effectively using the property's size to outpace market average returns at a 12.7% rate. Do not proceed unless you have an Agreement in Principle that accepts the high-LTV nature of this deal, or unless you can secure a guarantor. If the financing is secured, this is a cornerstone asset for a property portfolio.