1 LLECHRHYD TERRACE
Recent sale
£63k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
1 Llechrhyd Terrace, Builth Road, Builth Wells, LD2 3PY
UPRN:10011737502End Terrace House3 bedsBuilt before 1900
FreeholdCouncil Tax: Band CEPC: D (55)
Data freshness:Listing· freshListing: fresh, refreshed 4d ago (2026-10-19T04:00:02.130848+00:00)Planning· 4mo agoPlanning: stale, refreshed 4mo ago (2026-07-10T08:19:54.436977+00:00)Risk· 2y agoRisk: stale, refreshed 2y ago (2024-12-31T00:00:00+00:00)Crime· freshCrime: fresh, refreshed 6d ago (2026-10-17T11:20:03.253738+00:00)Amenities· 1mo agoAmenities: ageing, refreshed 1mo ago (2026-09-23T00:00:00+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
Valuation estimateUpdated today
£123,000
Estimated value
Range: £98k - £147k|Last sold: -- (-)
Estimate of £123k for this end terrace house. 41 sales in LD2 in the last 12 months; median £315k.
Estimate confidence
Low confidence
Value History
Current estimate
£123k
£98k - £147k - Low confidence
Annualised (CAGR)
+23.39%
Over the full window
Peak estimate
£132k
Jun 2026
From peak
-6.82%
Drawdown from peak
AVM estimate (model)Repeat-sales index - national (monthly)index YoY +0.33%
Growth by window
3m
-3.91%
6m
+0.00%
12m
+9.82%
24m
+43.02%
60m
-
Rental Market
Estimated rent (pcm)
£600
/ month
Gross yield
2.57%
Rent ÷ asking price
Net yield
1.79%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£315k
LD2 sales, last 12 months
12m Price Growth
-
LD2 median, Land Registry
Days on Market
130d
LD2 average
Sales & Yield
3 metricsTransactions / 12m
41
LD2 sales
Area Gross Yield
-
LD2 medians
Last Sold
-
-
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£280,000
- SDLT standard£4,000
- SDLT BTL surcharge (5%)£14,000
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£300,100
Funding
- Deposit (25%)£70,000
- Mortgage (75% LTV)£210,000
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£90,100
Monthly Returns
- Monthly Rent (estimate)£600
- Mortgage Payment (IO)-£919
- Management (10%)-£60
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow-£479
Capital Returns
- 5yr Property Value£420,055
- 5yr Capital Gain (8.45% pa, historical)+£140,055
- 5yr Cumulative Rent (net)+£27,725
- Less mortgage interest-£55,140
- 5yr Total Return+£112,640
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £303,660 | £93,660 | -£5,748 | +£17,912 | 19.9% |
| Year 2 | £329,319 | £119,319 | -£11,364 | +£37,955 | 42.1% |
| Year 3 | £357,147 | £147,147 | -£16,845 | +£60,302 | 66.9% |
| Year 4 | £387,326 | £177,326 | -£22,200 | +£85,125 | 94.5% |
| Year 5 | £420,055 | £210,055 | -£27,415 | +£112,640 | 125.0% |
Modelled on the live asking price. Capital growth 8.45% a year is the LD2 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£90,100).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
1 LLECHRHYD TERRACE
Recent sale
£50k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
2 LLECHRHYD TERRACE
Recent sale
£109k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
3 LLECHRHYD TERRACE
Recent sale
£93k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£30,275
Median earnings (local authority)
Signal
1,206
Population
Signal
1.5%
Households Deprived