Rent or buy

Compare projected net assets after renting or buying, with equal starting cash and monthly budgets.

Enter your details


£
£
£
years
Mortgage and tax
%/year
years
Growth assumptions
%/year
%/year
%/year
Assumed return after fees and tax, not a guaranteed rate.
Other costs
% of value
£
/month
Insurance, service charges and other owner-only costs; held constant.
£
Legal, survey and mortgage fees, excluding the property tax calculated here.
% of value
£
Non-refundable costs only; refundable tenancy deposits are excluded.

Your results

Buy: net assets
£185,832.50
after sale and mortgage repayment
Rent: investments
£149,138.57
Buying minus renting
£36,693.93
under these assumptions

Net assets over time

Year-by-year figures

Scroll sideways to see all columns.

Projected net assets
YearBuy: net assetsRent: investments
0£55,500.00£62,000.00
1£66,726.74£70,288.43
2£78,315.94£78,674.15
3£90,281.17£87,156.35
4£102,636.58£95,734.12
5£115,396.91£104,406.40
6£128,577.50£113,172.01
7£142,194.35£122,029.61
8£156,264.11£130,977.70
9£170,804.14£140,014.63
10£185,832.50£149,138.57
What is included

Scroll sideways to see all columns.

Buying and renting cash flows
ItemAmount
Equal starting cash£62,000.00
SDLT on purchase£0.00
Other buying costs£2,000.00
Monthly mortgage£1,334.00
Mortgage paid£160,079.75
Interest within payments£94,460.10
Other ownership costs£45,149.20
Total rent£159,116.18
Same total monthly budget£205,228.96
House value at end£365,698.33
Mortgage left£174,380.35
Selling costs£5,485.47
Buyer's investments£0.00
House-price sensitivity

Scroll sideways to see all columns.

Change only annual house-price growth
Annual growthBuy net assetsBuy minus rent
1%£152,035.49£4,739.89
2%£185,832.50£36,693.93
3%£222,746.94£71,662.71

One percentage point either side of your assumption. A positive difference favours buying numerically in this scenario; it is not a recommendation.

Was this useful?
Support this project

How it works

Both start with deposit + purchase tax + buying costs in cash. The buyer spends it; the renter invests it after any renting upfront costs. Each month both receive a budget equal to the higher housing cost and invest any unspent difference at month-end. Mortgage principal builds equity; only interest is a borrowing cost. The final buying figure assumes a sale, deducting selling costs and the mortgage balance, then adding the buyer's investments.

Worked example

Worked example: a £100,000 home bought outright, no growth, investment return, fees or running costs, versus £500 monthly rent. With the same £500 monthly budget, the buyer invests £6,000 over a year: net assets £106,000 versus the renter's £100,000. This deliberately simple case checks the equal-budget comparison; it is not a realistic forecast.

Assumptions

Uses released 2026/27 residential purchase-tax rules for UK-resident buyers of a main home, subject to relief eligibility. Mortgage rate is fixed for the full model, with no remortgage or early repayment charges. Council tax and utilities are assumed equal and excluded; refundable renting deposits, moving frequency and capital-gains tax are excluded. Investment and property returns are smooth assumptions, not risk-adjusted forecasts. A 0% deposit is mathematically supported, not a claim a mortgage is available. Neither outcome establishes affordability or recommends a decision.

Sources