Recent sale
CASA MIA
£420k
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: CASA MIA]()
![Comparable: 2 RISING SUN COTTAGES]()
![Comparable: 3 RISING SUN COTTAGES]()
![Comparable: LITTLE PENDARVES]()
3 signals 0 levers
Accommodation, Rising Sun Nurseries, Rising Sun, PL17 8JD
UPRN:100040002210Detached Bungalow3 bedsBuilt 1983-1990
FreeholdCouncil Tax: Band EEPC: D (60)AI-Powered Intelligence
Data freshness:Planning· 1mo agoPlanning: ageing, refreshed 1mo ago (2026-07-10T08:15:46.687680+00:00)EPC· 3mo agoEPC: stale, refreshed 3mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 2mo agoRisk: ageing, refreshed 2mo ago (2026-07-04T06:46:22.443816+00:00)Connectivity· 2mo agoConnectivity: ageing, refreshed 2mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 2mo agoSchools: ageing, refreshed 2mo ago (2026-07-07T02:37:19.861486+00:00)Amenities· 2mo agoAmenities: ageing, refreshed 2mo ago (2026-07-05T01:45:22.974277+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refreshCouncil Tax· 3mo agoCouncil Tax: stale, refreshed 3mo ago (2026-05-20T09:33:12.870431+00:00)
AI ValuationFairly ValuedUpdated 11 days ago
£433,000
Estimated value
Range: £390k - £477k|Last sold: -- (-)
Estimate of £433k for detached bungalows in Rising Sun. 116 transactions in the last 12 months; median £260k.
AI Confidence
-
Medium confidence
Value History
Current estimate
£433k
£390k - £477k - Medium confidence
Annualised (CAGR)
+5.59%
Over the full window
Peak estimate
£489k
May 2025
From peak
-11.45%
Drawdown from peak
AVM estimate (model)Repeat-sales index - PL17 district (quarterly)index YoY -10.39%
Growth by window
3m
+1.41%
6m
+4.59%
12m
+0.46%
24m
-9.41%
60m
-
Rental Market
Estimated rent (pcm)
£1,250
/ month
Gross yield
-
Net yield
2.72%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£260k
3-bed Detached Bungalow
12m Price Growth
-
vs UK avg
Days on Market
35d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£433,000
- SDLT standard£11,650
- SDLT BTL surcharge (5%)£21,650
- Legal + Survey£15,000
- Refurb (light)£30,310
- Total All-In Cost£511,610
Funding
- Deposit (25%)£108,250
- Mortgage (75% LTV)£324,750
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£186,860
Monthly Returns
- Monthly Rent (est)£1,250
- Mortgage Payment (IO)-£1,421
- Management (10%)-£125
- Insurance-£118
- Maintenance-£180
- Monthly Cashflow-£594
Capital Returns
- 5yr Property Value£441,510
- 5yr Capital Gain (0.39% pa)+£8,510
- 5yr Cumulative Rent (net)+£49,620
- Less mortgage interest-£85,260
- 5yr Total Return-£27,130
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £434,689 | £109,939 | -£7,128 | -£5,439 | -2.9% |
| Year 2 | £436,384 | £111,634 | -£14,256 | -£10,872 | -5.8% |
| Year 3 | £438,086 | £113,336 | -£21,384 | -£16,298 | -8.7% |
| Year 4 | £439,794 | £115,044 | -£28,512 | -£21,718 | -11.6% |
| Year 5 | £441,510 | £116,760 | -£35,640 | -£27,130 | -14.5% |
Assumes 0.39% 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 (£186,860).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
2 RISING SUN COTTAGES
£233k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
3 RISING SUN COTTAGES
£250k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
LITTLE PENDARVES
£321k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£27,006
Median Income
Signal
1,757
Population
Signal
1.0 / 100
Deprivation