Recent sale
7 WALTERS ROW
£170k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: 7 WALTERS ROW]()
![Comparable: 17 WALTERS ROW]()
![Comparable: 17 WALTERS ROW]()
![Comparable: 23 WALTERS ROW]()
3 signals 0 levers
15 Walters Row, Dunvant, Swansea, SA2 7TB
UPRN:100100329193Semi-Detached House3 bedsBuilt 1950-1966
FreeholdCouncil Tax: -EPC: C (72)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed yesterday (2026-08-25T04:00:02.255325+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T09:52:10.289269+00:00)EPC· 3mo agoEPC: stale, refreshed 3mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 2mo agoRisk: ageing, refreshed 2mo ago (2026-07-04T06:46:22.443816+00:00)Connectivity· 2mo agoConnectivity: ageing, refreshed 2mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 2mo agoSchools: ageing, refreshed 2mo ago (2026-07-07T02:37:19.861486+00:00)Amenities· 2mo agoAmenities: ageing, refreshed 2mo 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 yesterday
£232,000
Estimated value
Range: £220k - £243k|Last sold: £128k (2014-08-15)
Estimate of £232k for semi-detached houses in Swansea. 333 transactions in the last 12 months; median £250k.
AI Confidence
-
High confidence
Value History
No value-history data available for this property.
Rental Market
Estimated rent (pcm)
£1,100
/ month
Gross yield
-
Net yield
45.70%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£250k
3-bed Semi-Detached House
12m Price Growth
-
vs UK avg
Days on Market
-
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£232,000
- SDLT standard£2,140
- SDLT BTL surcharge (5%)£11,600
- Legal + Survey£15,000
- Refurb (light)£16,240
- Total All-In Cost£276,980
Funding
- Deposit (25%)£58,000
- Mortgage (75% LTV)£174,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£102,980
Monthly Returns
- Monthly Rent (est)£1,100
- Mortgage Payment (IO)-£761
- Management (10%)-£110
- Insurance-£98
- Maintenance-£97
- Monthly Cashflow+£34
Capital Returns
- 5yr Property Value£276,209
- 5yr Capital Gain (3.55% pa)+£44,209
- 5yr Cumulative Rent (net)+£47,700
- Less mortgage interest-£45,660
- 5yr Total Return+£46,249
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £240,236 | £66,236 | +£408 | +£8,644 | 8.4% |
| Year 2 | £248,764 | £74,764 | +£816 | +£17,580 | 17.1% |
| Year 3 | £257,596 | £83,596 | +£1,224 | +£26,820 | 26.0% |
| Year 4 | £266,740 | £92,740 | +£1,632 | +£36,372 | 35.3% |
| Year 5 | £276,209 | £102,209 | +£2,040 | +£46,249 | 44.9% |
Assumes 3.55% 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 (£102,980).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
17 WALTERS ROW
£215k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
17 WALTERS ROW
£125k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
23 WALTERS ROW
£158k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£31,348
Median Income
Signal
1,346
Population
Signal
2.8 / 100
Deprivation