21 SCOTT GROVE
Recent sale
£53k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
1 Scott Grove, Hartlepool, TS25 4NL
UPRN:100110027495Mid Terrace House3 bedsBuilt 1950-1966
FreeholdCouncil Tax: Band AEPC: C (70)
Data freshness:Listing· freshListing: fresh, refreshed yesterday (2026-10-23T04:00:04.135672+00:00)Planning· 4mo agoPlanning: stale, refreshed 4mo ago (2026-07-10T09:58:12.785549+00:00)EPC· 1mo agoEPC: ageing, refreshed 1mo ago (2026-09-20T00:58:17.835379+00:00)Risk· 2y agoRisk: stale, refreshed 2y ago (2024-12-31T00:00:00+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 yesterday
£91,000
Estimated value
Range: £82k - £100k|Last sold: -- (-)
Estimate of £91k for this mid terrace house. 443 sales in TS25 in the last 12 months; median £125k.
Estimate confidence
Medium confidence
Value History
Current estimate
£91k
£82k - £100k - Medium confidence
Annualised (CAGR)
+4.47%
Over the full window
Peak estimate
£94k
Jun 2026
From peak
-3.19%
Drawdown from peak
AVM estimate (model)Repeat-sales index - TS25 district (quarterly)index YoY -0.22%
Growth by window
3m
-1.09%
6m
+2.25%
12m
+7.06%
24m
+3.41%
60m
+10.98%
Rental Market
Estimated rent (pcm)
£700
/ month
Gross yield
9.34%
Rent ÷ asking price
Net yield
6.48%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£125k
TS25 sales, last 12 months
12m Price Growth
-
TS25 median, Land Registry
Days on Market
101d
TS25 average
Sales & Yield
3 metricsTransactions / 12m
443
TS25 sales
Area Gross Yield
-
TS25 medians
Last Sold
-
-
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£89,950
- SDLT standard£0
- SDLT BTL surcharge (5%)£4,498
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£96,548
Funding
- Deposit (25%)£22,488
- Mortgage (75% LTV)£67,462
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£29,086
Monthly Returns
- Monthly Rent (estimate)£700
- Mortgage Payment (IO)-£295
- Management (10%)-£70
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£235
Capital Returns
- 5yr Property Value£112,416
- 5yr Capital Gain (4.56% pa, historical)+£22,466
- 5yr Cumulative Rent (net)+£33,346
- Less mortgage interest-£17,700
- 5yr Total Return+£38,112
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 | £94,052 | £26,589 | +£2,820 | +£6,922 | 23.8% |
| Year 2 | £98,340 | £30,878 | +£5,796 | +£14,186 | 48.8% |
| Year 3 | £102,825 | £35,362 | +£8,919 | +£21,794 | 74.9% |
| Year 4 | £107,514 | £40,051 | +£12,206 | +£29,769 | 102.4% |
| Year 5 | £112,416 | £44,954 | +£15,646 | +£38,112 | 131.0% |
Modelled on the live asking price. Capital growth 4.56% a year is the TS25 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 (£29,086).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
9 SCOTT GROVE
Recent sale
£36k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
13 SCOTT GROVE
Recent sale
£31k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£28,830
Median earnings (local authority)
Signal
1,669
Population
Signal
8.9%
Households Deprived