Recent sale
17 DITTON COURT ROAD
£152k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
17A Ditton Court Road, Westcliff-on-Sea, SS0 7HG
UPRN:100090707151Detached Bungalow2 bedsBuilt -
FreeholdCouncil Tax: -EPC: -AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 5d ago (2026-09-15T04:00:02.315615+00:00)Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T08:58:51.277964+00:00)Risk· 3mo agoRisk: ageing, refreshed 3mo ago (2026-07-04T06:46:22.443816+00:00)Crime· freshCrime: fresh, refreshed yesterday (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
£466,000
Estimated value
Range: £419k - £512k|Last sold: £220k (2005-11-22)
Estimate of £466k for detached bungalows in Westcliff-On-Sea. 461 transactions in the last 12 months; median £295k.
AI Confidence
-
Medium confidence
Value History
Current estimate
£466k
£419k - £512k - Medium confidence
Annualised (CAGR)
+2.14%
Over the full window
Peak estimate
£500k
Feb 2025
From peak
-6.80%
Drawdown from peak
AVM estimate (model)Repeat-sales index - SS0 district (quarterly)index YoY +3.10%
Growth by window
3m
+4.95%
6m
+8.37%
12m
+4.25%
24m
+5.19%
60m
+15.92%
Rental Market
Estimated rent (pcm)
£1,700
/ month
Gross yield
4.37%
Net yield
24225.21%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£295k
2-bed Detached Bungalow
12m Price Growth
+58.6%
vs UK avg
Days on Market
40d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£466,000
- SDLT standard£13,300
- SDLT BTL surcharge (5%)£23,300
- Legal + Survey£15,000
- Refurb (light)£32,620
- Total All-In Cost£550,220
Funding
- Deposit (25%)£116,500
- Mortgage (75% LTV)£349,500
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£200,720
Monthly Returns
- Monthly Rent (est)£1,700
- Mortgage Payment (IO)-£1,529
- Management (10%)-£170
- Insurance-£122
- Maintenance-£194
- Monthly Cashflow-£315
Capital Returns
- 5yr Property Value£509,227
- 5yr Capital Gain (1.79% pa)+£43,227
- 5yr Cumulative Rent (net)+£72,840
- Less mortgage interest-£91,740
- 5yr Total Return+£24,327
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £474,341 | £124,841 | -£3,780 | +£4,561 | 2.3% |
| Year 2 | £482,832 | £133,332 | -£7,560 | +£9,272 | 4.6% |
| Year 3 | £491,475 | £141,975 | -£11,340 | +£14,135 | 7.0% |
| Year 4 | £500,272 | £150,772 | -£15,120 | +£19,152 | 9.5% |
| Year 5 | £509,227 | £159,727 | -£18,900 | +£24,327 | 12.1% |
Assumes 1.79% 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 (£200,720).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
13 DITTON COURT ROAD
£500k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
28 DITTON COURT ROAD
£630k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
28 DITTON COURT ROAD
£630k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£26,955
Median Income
Signal
2,087
Population
Signal
7.0 / 100
Deprivation