11 Properties 1 to 11 Osberton View, Osberton View, Worksop, S81 0QU
UPRN:10013977819Flat/Maisonette bedsBuilt 1976-1982
-Council Tax: -EPC: C (70)AI-Powered Intelligence
Data freshness:Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T09:51:58.863693+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 3mo agoRisk: ageing, refreshed 3mo ago (2026-07-04T06:46:22.443816+00:00)Crime· freshCrime: fresh, refreshed today (2026-09-20T01:24:22.764986+00:00)Connectivity· 3mo agoConnectivity: ageing, refreshed 3mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 3mo agoSchools: ageing, refreshed 3mo ago (2026-07-07T02:37:19.861486+00:00)Amenities· 3mo agoAmenities: ageing, refreshed 3mo ago (2026-07-05T20:05:00.707256+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated today
£102,000
Estimated value
Range: £82k - £123k|Last sold: -- (-)
Estimate of £102k for flat/maisonettes in Worksop. 448 transactions in the last 12 months; median £217k.
AI Confidence
-
Low confidence
Value History
Current estimate
£102k
£82k - £123k - Low confidence
Annualised (CAGR)
+11.54%
Over the full window
Peak estimate
£104k
Jul 2026
From peak
-1.92%
Drawdown from peak
AVM estimate (model)Repeat-sales index - S81 district (quarterly)index YoY +2.79%
Growth by window
3m
+0.00%
6m
+0.99%
12m
+56.92%
24m
+61.90%
60m
+82.14%
Rental Market
Estimated rent (pcm)
£450
/ month
Gross yield
6.36%
Net yield
4.94%
Vacancy trend
12-month change
Tenant profile
Market Metrics
--/
Avg Area Price
£217k
--bed Flat/Maisonette
12m Price Growth
-
vs UK avg
Days on Market
36d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£102,000
- SDLT standard£0
- SDLT BTL surcharge (5%)£5,100
- Legal + Survey£15,000
- Refurb (light)£7,140
- Total All-In Cost£129,240
Funding
- Deposit (25%)£25,500
- Mortgage (75% LTV)£76,500
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£52,740
Monthly Returns
- Monthly Rent (est)£450
- Mortgage Payment (IO)-£335
- Management (10%)-£45
- Insurance-£85
- Maintenance-£43
- Monthly Cashflow-£58
Capital Returns
- 5yr Property Value£113,892
- 5yr Capital Gain (2.23% pa)+£11,892
- 5yr Cumulative Rent (net)+£16,620
- Less mortgage interest-£20,100
- 5yr Total Return+£8,412
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £104,275 | £27,775 | -£696 | +£1,579 | 3.0% |
| Year 2 | £106,600 | £30,100 | -£1,392 | +£3,208 | 6.1% |
| Year 3 | £108,977 | £32,477 | -£2,088 | +£4,889 | 9.3% |
| Year 4 | £111,407 | £34,907 | -£2,784 | +£6,623 | 12.6% |
| Year 5 | £113,892 | £37,392 | -£3,480 | +£8,412 | 15.9% |
Assumes 2.23% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£52,740).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Area Economic Intelligence
Signal
£26,888
Median Income
Signal
1,663
Population
Signal
6.3 / 100
Deprivation