Recent sale
50 PELHAM STREET
£1.13M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
50 Properties 50 to 70 Pelham Street, Pelham Street, Worksop, S80 2TS
UPRN:100031294504Flat/Maisonette1 bedsBuilt 1950-1966
-Council Tax: -EPC: D (63)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 (2026-07-10T08:42:00.816839+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 (2026-07-07T02:37:19.861486+00:00)Amenities· 3mo agoAmenities: ageing, refreshed 3mo ago (2026-07-05T01:45:22.974277+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated today
£94,000
Estimated value
Range: £75k - £112k|Last sold: -- (-)
Estimate of £94k for flat/maisonettes in Worksop. 343 transactions in the last 12 months; median £152k.
AI Confidence
-
Low confidence
Value History
Current estimate
£94k
£75k - £112k - Low confidence
Annualised (CAGR)
+2.65%
Over the full window
Peak estimate
£96k
Jan 2023
From peak
-2.08%
Drawdown from peak
AVM estimate (model)Repeat-sales index - S80 district (quarterly)index YoY +1.09%
Growth by window
3m
+2.17%
6m
+6.82%
12m
+4.44%
24m
+4.44%
60m
+8.05%
Rental Market
Estimated rent (pcm)
£450
/ month
Gross yield
3.63%
Net yield
3.16%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£152k
1-bed Flat/Maisonette
12m Price Growth
-
vs UK avg
Days on Market
78d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£94,000
- SDLT standard£0
- SDLT BTL surcharge (5%)£4,700
- Legal + Survey£15,000
- Refurb (light)£6,580
- Total All-In Cost£120,280
Funding
- Deposit (25%)£23,500
- Mortgage (75% LTV)£70,500
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£49,780
Monthly Returns
- Monthly Rent (est)£450
- Mortgage Payment (IO)-£308
- Management (10%)-£45
- Insurance-£84
- Maintenance-£39
- Monthly Cashflow-£26
Capital Returns
- 5yr Property Value£108,233
- 5yr Capital Gain (2.86% pa)+£14,233
- 5yr Cumulative Rent (net)+£16,920
- Less mortgage interest-£18,480
- 5yr Total Return+£12,673
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £96,688 | £26,188 | -£312 | +£2,376 | 4.8% |
| Year 2 | £99,454 | £28,954 | -£624 | +£4,830 | 9.7% |
| Year 3 | £102,298 | £31,798 | -£936 | +£7,362 | 14.8% |
| Year 4 | £105,224 | £34,724 | -£1,248 | +£9,976 | 20.0% |
| Year 5 | £108,233 | £37,733 | -£1,560 | +£12,673 | 25.5% |
Assumes 2.86% 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 (£49,780).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Area Economic Intelligence
Signal
£26,888
Median Income
Signal
1,588
Population
Signal
8.1 / 100
Deprivation