Recent sale
50 PELHAM STREET
£1.13M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly AVM sale-value estimate Monthly -6 live signals 25% deposit · IO BTL · Interest Only
1 matches ![Comparable: 50 PELHAM STREET]()
3 signals 0 levers
92 Properties 72 to 92 Pelham Street, Pelham Street, Worksop, S80 2TS
UPRN:100031294546Flat/Maisonette3 bedsBuilt 1976-1982
-Council Tax: -EPC: C (71)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 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 (2026-07-05T01:45:22.974277+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated yesterday
£101,000
Estimated value
Range: £81k - £121k|Last sold: -- (-)
Estimate of £101k for flat/maisonettes in Worksop. 343 transactions in the last 12 months; median £152k.
AI Confidence
-
Low confidence
Value History
Current estimate
£101k
£81k - £121k - Low confidence
Annualised (CAGR)
+3.03%
Over the full window
Peak estimate
£107k
Jun 2026
From peak
-5.61%
Drawdown from peak
AVM estimate (model)Repeat-sales index - S80 district (quarterly)index YoY +1.09%
Growth by window
3m
-1.94%
6m
+0.00%
12m
+3.06%
24m
+14.77%
60m
+14.77%
Rental Market
Estimated rent (pcm)
£450
/ month
Gross yield
3.63%
Net yield
3.23%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£152k
3-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£101,000
- SDLT standard£0
- SDLT BTL surcharge (5%)£5,050
- Legal + Survey£15,000
- Refurb (light)£7,070
- Total All-In Cost£128,120
Funding
- Deposit (25%)£25,250
- Mortgage (75% LTV)£75,750
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£52,370
Monthly Returns
- Monthly Rent (est)£450
- Mortgage Payment (IO)-£331
- Management (10%)-£45
- Insurance-£85
- Maintenance-£42
- Monthly Cashflow-£53
Capital Returns
- 5yr Property Value£116,293
- 5yr Capital Gain (2.86% pa)+£15,293
- 5yr Cumulative Rent (net)+£16,680
- Less mortgage interest-£19,860
- 5yr Total Return+£12,113
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £103,889 | £28,139 | -£636 | +£2,253 | 4.3% |
| Year 2 | £106,860 | £31,110 | -£1,272 | +£4,588 | 8.8% |
| Year 3 | £109,916 | £34,166 | -£1,908 | +£7,008 | 13.4% |
| Year 4 | £113,060 | £37,310 | -£2,544 | +£9,516 | 18.2% |
| Year 5 | £116,293 | £40,543 | -£3,180 | +£12,113 | 23.1% |
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 (£52,370).
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