3 RAILWAY TERRACE
Recent sale
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
17 Railway Terrace, Builth Road, Builth Wells, LD2 3RH
UPRN:10011738922End Terrace House3 bedsBuilt before 1900
FreeholdCouncil Tax: Band CEPC: E (54)
Data freshness:Listing· freshListing: fresh, refreshed today (2026-10-23T04:00:04.135672+00:00)Planning· 4mo agoPlanning: stale, refreshed 4mo ago (2026-07-10T09:41:25.321594+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-07-01T02:04:50.057738+00:00)Risk· 2y agoRisk: stale, refreshed 2y ago (2024-12-31T00:00:00+00:00)Crime· freshCrime: fresh, refreshed 6d ago (2026-10-17T11:20:03.253738+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 today
£364,000
Estimated value
Range: £327k - £400k|Last sold: £180k (2015-06-08)
Estimate of £364k for this end terrace house. 41 sales in LD2 in the last 12 months; median £315k.
Estimate confidence
Medium confidence
Value History
Current estimate
£364k
£327k - £400k - Medium confidence
Annualised (CAGR)
+9.92%
Over the full window
Peak estimate
£378k
Sep 2026
From peak
-3.70%
Drawdown from peak
AVM estimate (model)Repeat-sales index - national (monthly)index YoY +0.33%
Growth by window
3m
+3.70%
6m
+43.87%
12m
+37.36%
24m
+46.18%
60m
+58.26%
Rental Market
Estimated rent (pcm)
£1,750
/ month
Gross yield
5.32%
Rent ÷ asking price
Net yield
3.70%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£315k
LD2 sales, last 12 months
12m Price Growth
-
LD2 median, Land Registry
Days on Market
130d
LD2 average
Sales & Yield
3 metricsTransactions / 12m
41
LD2 sales
Area Gross Yield
-
LD2 medians
Last Sold
£180k
2015-06-08
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£395,000
- SDLT standard£9,750
- SDLT BTL surcharge (5%)£19,750
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£426,600
Funding
- Deposit (25%)£98,750
- Mortgage (75% LTV)£296,250
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£130,350
Monthly Returns
- Monthly Rent (estimate)£1,750
- Mortgage Payment (IO)-£1,296
- Management (10%)-£175
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£179
Capital Returns
- 5yr Property Value£592,577
- 5yr Capital Gain (8.45% pa, historical)+£197,577
- 5yr Cumulative Rent (net)+£92,365
- Less mortgage interest-£77,760
- 5yr Total Return+£212,182
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 | £428,378 | £132,128 | +£2,148 | +£35,526 | 27.3% |
| Year 2 | £464,575 | £168,325 | +£4,680 | +£74,255 | 57.0% |
| Year 3 | £503,832 | £207,582 | +£7,592 | +£116,424 | 89.3% |
| Year 4 | £546,406 | £250,156 | +£10,894 | +£162,300 | 124.5% |
| Year 5 | £592,577 | £296,327 | +£14,605 | +£212,182 | 162.8% |
Modelled on the live asking price. Capital growth 8.45% a year is the LD2 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 (£130,350).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
6 RAILWAY TERRACE
Recent sale
£180k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
14 RAILWAY TERRACE
Recent sale
£136k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
12 RAILWAY TERRACE
Recent sale
£158k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£30,275
Median earnings (local authority)
Signal
1,206
Population
Signal
1.5%
Households Deprived