7 WALTERS ROW
Recent sale
£170k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
15 Walters Row, Dunvant, Swansea, SA2 7TB
UPRN:100100329193Semi-Detached House3 bedsBuilt 1950-1966
FreeholdCouncil Tax: Band DEPC: C (72)
Data freshness:Listing· freshListing: fresh, refreshed yesterday (2026-10-23T04:00:04.135672+00:00)Planning· 4mo agoPlanning: stale, refreshed 4mo ago (2026-07-10T09:52:10.289269+00:00)EPC· 5mo agoEPC: stale, refreshed 5mo ago (2026-05-20T10:58:39.129138+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
£231,000
Estimated value
Range: £219k - £242k|Last sold: £128k (2014-08-15)
Estimate of £231k for this semi-detached house. 368 sales in SA2 in the last 12 months; median £250k.
Estimate confidence
High confidence
Value History
Current estimate
£231k
£219k - £242k - High confidence
Annualised (CAGR)
+4.48%
Over the full window
Peak estimate
£238k
Mar 2025
From peak
-2.94%
Drawdown from peak
AVM estimate (model)Repeat-sales index - SA2 district (quarterly)index YoY -3.97%
Growth by window
3m
-1.28%
6m
-0.43%
12m
-0.43%
24m
-0.86%
60m
+16.67%
Rental Market
Estimated rent (pcm)
£1,100
/ month
Gross yield
-
Net yield
-
Vacancy trend
12-month change
Market Metrics
Median Area Price
£250k
SA2 sales, last 12 months
12m Price Growth
-
SA2 median, Land Registry
Days on Market
71d
SA2 average
Sales & Yield
3 metricsTransactions / 12m
368
SA2 sales
Area Gross Yield
3.36%
SA2 medians
Last Sold
£128k
2014-08-15
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£20,000
- SDLT standard£0
- SDLT BTL surcharge (5%)£0
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£22,100
Funding
- Deposit (25%)£5,000
- Mortgage (75% LTV)£15,000
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£7,100
Monthly Returns
- Monthly Rent (estimate)£1,100
- Mortgage Payment (IO)-£66
- Management (10%)-£110
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£824
Capital Returns
- 5yr Property Value£23,811
- 5yr Capital Gain (3.55% pa, historical)+£3,811
- 5yr Cumulative Rent (net)+£55,829
- Less mortgage interest-£3,960
- 5yr Total Return+£55,680
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 | £20,710 | £5,710 | +£9,888 | +£10,598 | 149.3% |
| Year 2 | £21,445 | £6,445 | +£20,016 | +£21,461 | 302.3% |
| Year 3 | £22,207 | £7,207 | +£30,389 | +£32,596 | 459.1% |
| Year 4 | £22,995 | £7,995 | +£41,001 | +£43,996 | 619.7% |
| Year 5 | £23,811 | £8,811 | +£51,869 | +£55,680 | 784.2% |
Modelled on the live asking price. Capital growth 3.55% a year is the SA2 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 (£7,100).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
17 WALTERS ROW
Recent sale
£215k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
17 WALTERS ROW
Recent sale
£125k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
23 WALTERS ROW
Recent sale
£158k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£32,091
Median earnings (local authority)
Signal
1,346
Population
Signal
2.8%
Households Deprived