Recent sale
35 SCHOOLGATE DRIVE
£685k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly AVM sale-value estimate Monthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: 35 SCHOOLGATE DRIVE]()
![Comparable: 15 SCHOOLGATE DRIVE]()
![Comparable: CATCHMENT HOUSE, 9 SCHOOLGATE DRIVE]()
![Comparable: 49 SCHOOLGATE DRIVE]()
3 signals 0 levers
27 Schoolgate Drive, Morden, SM4 5BF
UPRN:48128057Detached House3 bedsBuilt 1996-2002
FreeholdCouncil Tax: -EPC: C (72)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 4d ago (2026-09-16T04:00:02.584543+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 (2026-07-10T08:07:14.358705+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 3mo agoRisk: ageing, refreshed 3mo ago (2026-07-04T06:46:22.443816+00:00)Crime· freshCrime: fresh, refreshed today (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 (2026-07-07T09:14:45.605452+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
£609,000
Estimated value
Range: £578k - £639k|Last sold: £320k (2010-12-14)
Estimate of £609k for detached houses in Morden. 216 transactions in the last 12 months; median £475k.
AI Confidence
-
High confidence
Value History
Current estimate
£609k
£578k - £639k - High confidence
Annualised (CAGR)
+1.08%
Over the full window
Peak estimate
£680k
Oct 2023
From peak
-10.44%
Drawdown from peak
AVM estimate (model)Repeat-sales index - SM4 district (quarterly)index YoY -3.51%
Growth by window
3m
-4.84%
6m
-5.43%
12m
-6.60%
24m
-5.87%
60m
-0.81%
Rental Market
Estimated rent (pcm)
£2,350
/ month
Gross yield
5.97%
Net yield
3.61%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£475k
3-bed Detached House
12m Price Growth
+6.5%
vs UK avg
Days on Market
82d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£609,000
- SDLT standard£20,450
- SDLT BTL surcharge (5%)£30,450
- Legal + Survey£15,000
- Refurb (light)£42,630
- Total All-In Cost£717,530
Funding
- Deposit (25%)£152,250
- Mortgage (75% LTV)£456,750
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£260,780
Monthly Returns
- Monthly Rent (est)£2,350
- Mortgage Payment (IO)-£1,998
- Management (10%)-£235
- Insurance-£136
- Maintenance-£254
- Monthly Cashflow-£273
Capital Returns
- 5yr Property Value£642,922
- 5yr Capital Gain (1.09% pa)+£33,922
- 5yr Cumulative Rent (net)+£103,500
- Less mortgage interest-£119,880
- 5yr Total Return+£17,542
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £615,638 | £158,888 | -£3,276 | +£3,362 | 1.3% |
| Year 2 | £622,349 | £165,599 | -£6,552 | +£6,797 | 2.6% |
| Year 3 | £629,132 | £172,382 | -£9,828 | +£10,304 | 4.0% |
| Year 4 | £635,990 | £179,240 | -£13,104 | +£13,886 | 5.3% |
| Year 5 | £642,922 | £186,172 | -£16,380 | +£17,542 | 6.7% |
Assumes 1.09% 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 (£260,780).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
15 SCHOOLGATE DRIVE
£665k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
CATCHMENT HOUSE, 9 SCHOOLGATE DRIVE
£270k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
49 SCHOOLGATE DRIVE
£675k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£32,983
Median Income
Signal
2,301
Population
Signal
4.4 / 100
Deprivation