6 AUDLEY WAY
Recent sale
£585k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
8 Audley Way, Frinton-on-Sea, CO13 9PG
UPRN:100090626505Detached Bungalow3 bedsBuilt 1950-1966
FreeholdCouncil Tax: Band EEPC: D (67)
Data freshness:Listing· freshListing: fresh, refreshed yesterday (2026-10-26T04:00:05.044505+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-08-20T13:35:56.518250+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-07-01T02:04:50.057738+00:00)Risk· 2y agoRisk: stale, refreshed 2y ago (2024-12-31T00:00:00+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
£544,000
Estimated value
Range: £516k - £571k|Last sold: £415k (2018-10-15)
Estimate of £544k for this detached bungalow. 211 sales in CO13 in the last 12 months; median £318k.
Estimate confidence
High confidence
Value History
Current estimate
£544k
£516k - £571k - High confidence
Annualised (CAGR)
+3.11%
Over the full window
Peak estimate
£544k
Oct 2026
From peak
+0.00%
Drawdown from peak
AVM estimate (model)Repeat-sales index - CO13 district (quarterly)index YoY -15.32%
Growth by window
3m
+4.82%
6m
+6.46%
12m
+7.51%
24m
+4.41%
60m
+14.53%
Rental Market
Estimated rent (pcm)
£2,250
/ month
Gross yield
4.32%
Rent ÷ asking price
Net yield
2.99%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£318k
CO13 sales, last 12 months
12m Price Growth
-
CO13 median, Land Registry
Days on Market
72d
CO13 average
Sales & Yield
3 metricsTransactions / 12m
211
CO13 sales
Area Gross Yield
-
CO13 medians
Last Sold
£415k
2018-10-15
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£625,000
- SDLT standard£21,250
- SDLT BTL surcharge (5%)£31,250
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£679,600
Funding
- Deposit (25%)£156,250
- Mortgage (75% LTV)£468,750
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£210,850
Monthly Returns
- Monthly Rent (estimate)£2,250
- Mortgage Payment (IO)-£2,051
- Management (10%)-£225
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow-£126
Capital Returns
- 5yr Property Value£630,960
- 5yr Capital Gain (0.19% pa, historical)+£5,960
- 5yr Cumulative Rent (net)+£120,445
- Less mortgage interest-£123,060
- 5yr Total Return+£3,345
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 | £626,188 | £157,438 | -£1,512 | -£324 | -0.2% |
| Year 2 | £627,377 | £158,627 | -£2,544 | -£167 | -0.1% |
| Year 3 | £628,569 | £159,819 | -£3,073 | +£496 | 0.2% |
| Year 4 | £629,764 | £161,014 | -£3,101 | +£1,663 | 0.8% |
| Year 5 | £630,960 | £162,210 | -£2,615 | +£3,345 | 1.6% |
Modelled on the live asking price. Capital growth 0.19% a year is the CO13 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 (£210,850).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
11 AUDLEY WAY
Recent sale
£380k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
8 AUDLEY WAY
Recent sale
£415k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
9 AUDLEY WAY
Recent sale
£380k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£29,545
Median earnings (local authority)
Signal
1,351
Population
Signal
1.3%
Households Deprived