Refurbishment & BRRR Appraisal

See how much of your capital comes back.

Buy · Refurbish · Rent · Refinance — model the capital you recycle, the cash left in the deal, the equity you manufacture, and the return on the money that stays in.

1 Acquisition & works Buy · Refurbish

£
£
%
£
mths

2 Bridging finance during works

%
%/mo
mths
%

3 Refinance Refinance

£
%
%
£

4 Rental & running costs Rent · Repeat

£
%
%
%
£

See your full BRRR appraisal

Capital recycled, money left in the deal, equity manufactured and return on cash left in. Generate it now, then save a branded PDF.

Money left in the deal
—
Cash still tied up after you refinance.
Capital recycled
—
Return on cash left in
—

The deal

All-in costPurchase + works + all fees
—
End value
—
Equity manufacturedEnd value less all-in cost
—
New equity after refiEnd value less new loan
—

Post-refinance rental

Monthly cashflow
—
Net operating income (before finance)
—
Net cashflow (after finance)
—
Yield on all-in cost
—

The capital cycle

Of every pound you deploy, how much comes back out at refinance — and how much stays in the deal.
Recycled out —
Left in deal —
£0—

Cash flow of the deal

From the money you put in, through the refinance, to the capital returned.

Cash deployed (out of pocket)

Refinance (capital returned)

Discuss a project with me →
Important. This model is provided by Hussnan Strategic Advisory for illustration and general information only. It is not financial, investment, tax, or mortgage advice; figures are estimates based on the assumptions you enter, and a post-refurbishment valuation is at the lender's surveyor's discretion. Bridging interest is modelled as retained/serviced over the full loan term; SDLT uses current England & NI residential rates with the 5% higher-rate surcharge where selected (no first-time-buyer relief, LTT/LBTT, or SPV treatment). All figures are pre-tax and exclude income, corporation, and capital gains tax. Always seek regulated professional advice before committing to a purchase or refinance.