MADELEY HOUSE RANSHAW DRIVE
Recent sale
£125k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
27 Ranshaw Drive, Stafford, ST17 4FD
UPRN:10002092561End Terrace House2 bedsBuilt 2007-2011
Tenure: -Council Tax: Band BEPC: C (78)
Data freshness:Listing· freshListing: fresh, refreshed 3d ago (2026-10-20T04:00:03.667605+00:00)Planning· 4mo agoPlanning: stale, refreshed 4mo ago (2026-07-10T08:42:29.950980+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)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
£206,000
Estimated value
Range: £165k - £248k|Last sold: -- (-)
Estimate of £206k for this end terrace house. 375 sales in ST17 in the last 12 months; median £235k.
Estimate confidence
Low confidence
Value History
Current estimate
£206k
£165k - £248k - Low confidence
Annualised (CAGR)
-1.10%
Over the full window
Peak estimate
£255k
Oct 2023
From peak
-19.22%
Drawdown from peak
AVM estimate (model)Repeat-sales index - ST17 district (quarterly)index YoY +3.78%
Growth by window
3m
+1.48%
6m
+15.08%
12m
+17.05%
24m
+35.53%
60m
-12.71%
Rental Market
Estimated rent (pcm)
£1,050
/ month
Gross yield
2.74%
Rent ÷ asking price
Net yield
0.85%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£235k
ST17 sales, last 12 months
12m Price Growth
+9.1%
ST17 median, Land Registry
Days on Market
66d
ST17 average
Sales & Yield
3 metricsTransactions / 12m
375
ST17 sales
Area Gross Yield
5.43%
ST17 medians
Last Sold
-
-
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£460,000
- SDLT standard£13,000
- SDLT BTL surcharge (5%)£23,000
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£498,100
Funding
- Deposit (25%)£115,000
- Mortgage (75% LTV)£345,000
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£153,100
Monthly Returns
- Monthly Rent (estimate)£1,050
- Mortgage Payment (IO)-£1,509
- Management (10%)-£105
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow-£664
Capital Returns
- 5yr Property Value£507,628
- 5yr Capital Gain (1.99% pa, historical)+£47,628
- 5yr Cumulative Rent (net)+£53,019
- Less mortgage interest-£90,540
- 5yr Total Return+£10,107
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 | £469,154 | £124,154 | -£7,968 | +£1,186 | 0.8% |
| Year 2 | £478,490 | £133,490 | -£15,708 | +£2,782 | 1.8% |
| Year 3 | £488,012 | £143,012 | -£23,215 | +£4,797 | 3.1% |
| Year 4 | £497,724 | £152,724 | -£30,484 | +£7,240 | 4.7% |
| Year 5 | £507,628 | £162,628 | -£37,521 | +£10,107 | 6.6% |
Modelled on the live asking price. Capital growth 1.99% a year is the ST17 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 (£153,100).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
17 RANSHAW DRIVE
Recent sale
£225k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
17 RANSHAW DRIVE
Recent sale
£230k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
19 RANSHAW DRIVE
Recent sale
£265k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£33,872
Median earnings (local authority)
Signal
1,968
Population
Signal
3.2%
Households Deprived