Recent sale
18 THESIGER ROAD
£340k
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: 18 THESIGER ROAD]()
![Comparable: 7 THESIGER ROAD]()
![Comparable: 7 THESIGER ROAD]()
![Comparable: 3 THESIGER ROAD]()
3 signals 0 levers
6 Thesiger Road, Worthing, BN11 2RL
UPRN:100061907101End Terrace House3 bedsBuilt 1930-1949
FreeholdCouncil Tax: -EPC: D (64)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 (2026-07-10T08:13:00.052261+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)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
£399,000
Estimated value
Range: £379k - £419k|Last sold: £280k (2018-02-19)
Estimate of £399k for end terrace houses in Worthing. 449 transactions in the last 12 months; median £270k.
AI Confidence
-
High confidence
Value History
Current estimate
£399k
£379k - £419k - High confidence
Annualised (CAGR)
+4.45%
Over the full window
Peak estimate
£472k
May 2025
From peak
-15.47%
Drawdown from peak
AVM estimate (model)Repeat-sales index - BN11 district (quarterly)index YoY -5.61%
Growth by window
3m
+1.79%
6m
-2.44%
12m
-11.14%
24m
+4.45%
60m
+20.54%
Rental Market
Estimated rent (pcm)
£1,700
/ month
Gross yield
6.00%
Net yield
3.60%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£270k
3-bed End Terrace House
12m Price Growth
-
vs UK avg
Days on Market
46d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£399,000
- SDLT standard£9,950
- SDLT BTL surcharge (5%)£19,950
- Legal + Survey£15,000
- Refurb (light)£27,930
- Total All-In Cost£471,830
Funding
- Deposit (25%)£99,750
- Mortgage (75% LTV)£299,250
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£172,580
Monthly Returns
- Monthly Rent (est)£1,700
- Mortgage Payment (IO)-£1,309
- Management (10%)-£170
- Insurance-£115
- Maintenance-£166
- Monthly Cashflow-£60
Capital Returns
- 5yr Property Value£391,673
- 5yr Capital Gain (-0.37% pa)+£-7,327
- 5yr Cumulative Rent (net)+£74,940
- Less mortgage interest-£78,540
- 5yr Total Return-£10,927
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £397,524 | £98,274 | -£720 | -£2,196 | -1.3% |
| Year 2 | £396,053 | £96,803 | -£1,440 | -£4,387 | -2.5% |
| Year 3 | £394,587 | £95,337 | -£2,160 | -£6,573 | -3.8% |
| Year 4 | £393,127 | £93,877 | -£2,880 | -£8,753 | -5.1% |
| Year 5 | £391,673 | £92,423 | -£3,600 | -£10,927 | -6.3% |
Assumes -0.37% 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 (£172,580).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
7 THESIGER ROAD
£370k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
7 THESIGER ROAD
£285k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
3 THESIGER ROAD
£310k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£29,044
Median Income
Signal
1,618
Population
Signal
4.4 / 100
Deprivation