13 Properties 12 to 22 Osberton View, Osberton View, Worksop, S81 0QU
UPRN:10013977821Semi-Detached House bedsBuilt 1950-1966
-Council Tax: -EPC: C (69)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
£152,000
Estimated value
Range: £122k - £182k|Last sold: -- (-)
Estimate of £152k for semi-detached houses in Worksop. 448 transactions in the last 12 months; median £217k.
AI Confidence
-
Low confidence
Value History
Current estimate
£152k
£122k - £182k - Low confidence
Annualised (CAGR)
+4.34%
Over the full window
Peak estimate
£154k
Jul 2026
From peak
-1.30%
Drawdown from peak
AVM estimate (model)Repeat-sales index - S81 district (quarterly)index YoY +2.79%
Growth by window
3m
+2.01%
6m
+4.11%
12m
+5.56%
24m
+4.83%
60m
+22.58%
Rental Market
Estimated rent (pcm)
£750
/ month
Gross yield
6.36%
Net yield
4.71%
Vacancy trend
12-month change
Tenant profile
Market Metrics
---
Avg Area Price
£217k
--bed Semi-Detached House
12m Price Growth
-
vs UK avg
Days on Market
36d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£152,000
- SDLT standard£540
- SDLT BTL surcharge (5%)£7,600
- Legal + Survey£15,000
- Refurb (light)£10,640
- Total All-In Cost£185,780
Funding
- Deposit (25%)£38,000
- Mortgage (75% LTV)£114,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£71,780
Monthly Returns
- Monthly Rent (est)£750
- Mortgage Payment (IO)-£499
- Management (10%)-£75
- Insurance-£90
- Maintenance-£63
- Monthly Cashflow+£23
Capital Returns
- 5yr Property Value£169,721
- 5yr Capital Gain (2.23% pa)+£17,721
- 5yr Cumulative Rent (net)+£31,320
- Less mortgage interest-£29,940
- 5yr Total Return+£19,101
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £155,390 | £41,390 | +£276 | +£3,666 | 5.1% |
| Year 2 | £158,855 | £44,855 | +£552 | +£7,407 | 10.3% |
| Year 3 | £162,397 | £48,397 | +£828 | +£11,225 | 15.6% |
| Year 4 | £166,019 | £52,019 | +£1,104 | +£15,123 | 21.1% |
| Year 5 | £169,721 | £55,721 | +£1,380 | +£19,101 | 26.6% |
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 (£71,780).
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