Recent sale
THE OLD FOX THE STREET
£615k
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: THE OLD FOX THE STREET]()
![Comparable: ROSEBERY HOUSE THE STREET]()
![Comparable: FOX HOUSE THE STREET]()
![Comparable: GLADSTONE VILLA THE STREET]()
3 signals 0 levers
Betworthy Farm, The Street, Coaley, Dursley, GL11 5EG
UPRN:100120525047Detached House7 bedsBuilt -
FreeholdCouncil Tax: Band GEPC: C (75)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 4d ago (2026-09-17T04:00:02.382776+00:00)Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T08:58:24.659078+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 2d ago (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 (2026-07-05T20:05:00.707256+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refreshCouncil Tax· 3mo agoCouncil Tax: ageing, refreshed 3mo ago (2026-07-03T07:41:16.386402+00:00)
AI ValuationFairly ValuedUpdated today
£830,000
Estimated value
Range: £664k - £996k|Last sold: £1.55M (2017-06-21)
Estimate of £830k for detached houses in Dursley. 208 transactions in the last 12 months; median £317k.
AI Confidence
-
Low confidence
Value History
Current estimate
£830k
£664k - £996k - Low confidence
Annualised (CAGR)
+7.19%
Over the full window
Peak estimate
£830k
Aug 2026
From peak
+0.00%
Drawdown from peak
AVM estimate (model)Repeat-sales index - GL11 district (quarterly)index YoY -0.34%
Growth by window
3m
+2.09%
6m
+6.68%
12m
+13.08%
24m
+14.17%
60m
+30.09%
Rental Market
Estimated rent (pcm)
£2,800
/ month
Gross yield
-
Net yield
5.37%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£317k
7-bed Detached House
12m Price Growth
-
vs UK avg
Days on Market
85d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£830,000
- SDLT standard£31,500
- SDLT BTL surcharge (5%)£41,500
- Legal + Survey£15,000
- Refurb (light)£58,100
- Total All-In Cost£976,100
Funding
- Deposit (25%)£207,500
- Mortgage (75% LTV)£622,500
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£353,600
Monthly Returns
- Monthly Rent (est)£2,800
- Mortgage Payment (IO)-£2,723
- Management (10%)-£280
- Insurance-£158
- Maintenance-£346
- Monthly Cashflow-£707
Capital Returns
- 5yr Property Value£905,657
- 5yr Capital Gain (1.76% pa)+£75,657
- 5yr Cumulative Rent (net)+£120,960
- Less mortgage interest-£163,380
- 5yr Total Return+£33,237
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £844,608 | £222,108 | -£8,484 | +£6,124 | 1.7% |
| Year 2 | £859,473 | £236,973 | -£16,968 | +£12,505 | 3.5% |
| Year 3 | £874,600 | £252,100 | -£25,452 | +£19,148 | 5.4% |
| Year 4 | £889,993 | £267,493 | -£33,936 | +£26,057 | 7.4% |
| Year 5 | £905,657 | £283,157 | -£42,420 | +£33,237 | 9.4% |
Assumes 1.76% 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 (£353,600).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
ROSEBERY HOUSE THE STREET
£470k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
FOX HOUSE THE STREET
£390k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
GLADSTONE VILLA THE STREET
£400k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£32,495
Median Income
Signal
1,103
Population
Signal
1.1 / 100
Deprivation