29 Properties 23 to 33 Osberton View, Osberton View, Worksop, S81 0QU
UPRN:10013977838Semi-Detached House bedsBuilt 1967-1975
-Council Tax: -EPC: C (72)AI-Powered Intelligence
Data freshness:Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T09:51:58.863693+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 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 yesterday
£164,000
Estimated value
Range: £131k - £197k|Last sold: -- (-)
Estimate of £164k for semi-detached houses in Worksop. 448 transactions in the last 12 months; median £217k.
AI Confidence
-
Low confidence
Value History
Current estimate
£164k
£131k - £197k - Low confidence
Annualised (CAGR)
+4.91%
Over the full window
Peak estimate
£166k
Jul 2026
From peak
-1.20%
Drawdown from peak
AVM estimate (model)Repeat-sales index - S81 district (quarterly)index YoY +2.79%
Growth by window
3m
+1.86%
6m
+3.14%
12m
+5.13%
24m
+5.13%
60m
+26.15%
Rental Market
Estimated rent (pcm)
£850
/ month
Gross yield
6.36%
Net yield
4.62%
Vacancy trend
12-month change
Tenant profile
Market Metrics
---
Avg Area Price
£217k
--bed Semi-Detached House
12m Price Growth
-
vs UK avg
Days on Market
36d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£164,000
- SDLT standard£780
- SDLT BTL surcharge (5%)£8,200
- Legal + Survey£15,000
- Refurb (light)£11,480
- Total All-In Cost£199,460
Funding
- Deposit (25%)£41,000
- Mortgage (75% LTV)£123,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£76,460
Monthly Returns
- Monthly Rent (est)£850
- Mortgage Payment (IO)-£538
- Management (10%)-£85
- Insurance-£91
- Maintenance-£68
- Monthly Cashflow+£68
Capital Returns
- 5yr Property Value£183,120
- 5yr Capital Gain (2.23% pa)+£19,120
- 5yr Cumulative Rent (net)+£36,360
- Less mortgage interest-£32,280
- 5yr Total Return+£23,200
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £167,657 | £44,657 | +£816 | +£4,473 | 5.9% |
| Year 2 | £171,396 | £48,396 | +£1,632 | +£9,028 | 11.8% |
| Year 3 | £175,218 | £52,218 | +£2,448 | +£13,666 | 17.9% |
| Year 4 | £179,125 | £56,125 | +£3,264 | +£18,389 | 24.1% |
| Year 5 | £183,120 | £60,120 | +£4,080 | +£23,200 | 30.3% |
Assumes 2.23% 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 (£76,460).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Area Economic Intelligence
Signal
£26,888
Median Income
Signal
1,663
Population
Signal
6.3 / 100
Deprivation