Recent sale
BROOMY LODGE
£910k
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: BROOMY LODGE]()
![Comparable: ASHBROOK]()
![Comparable: THE WOODLANDS]()
![Comparable: THE WOODLANDS]()
3 signals 0 levers
Brissenden Green Barn, Brissenden Green Lane, Bethersden, Ashford, TN26 3JX
UPRN:10012844340Detached Bungalow4 bedsBuilt 2019
FreeholdCouncil Tax: -EPC: B (90)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 3d 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· 4mo agoPlanning: stale, refreshed 4mo ago (2026-05-20T08:19:50.636452+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 today
£1,082,000
Estimated value
Range: £866k - £1.30M|Last sold: -- (-)
Estimate of £1.08M for detached bungalows in Bethersden. 96 transactions in the last 12 months; median £500k.
AI Confidence
-
Low confidence
Value History
Current estimate
£1.08M
£866k - £1.30M - Low confidence
Annualised (CAGR)
+5.96%
Over the full window
Peak estimate
£1.19M
Apr 2026
From peak
-9.30%
Drawdown from peak
AVM estimate (model)Repeat-sales index - TN26 district (quarterly)index YoY +0.99%
Growth by window
3m
-3.99%
6m
-0.92%
12m
+13.30%
24m
+7.66%
60m
+20.49%
Rental Market
Estimated rent (pcm)
£4,200
/ month
Gross yield
4.29%
Net yield
515.08%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£500k
4-bed Detached Bungalow
12m Price Growth
-
vs UK avg
Days on Market
108d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£1,082,000
- SDLT standard£51,950
- SDLT BTL surcharge (5%)£54,100
- Legal + Survey£15,000
- Refurb (light)£75,740
- Total All-In Cost£1,278,790
Funding
- Deposit (25%)£270,500
- Mortgage (75% LTV)£811,500
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£467,290
Monthly Returns
- Monthly Rent (est)£4,200
- Mortgage Payment (IO)-£3,550
- Management (10%)-£420
- Insurance-£183
- Maintenance-£451
- Monthly Cashflow-£404
Capital Returns
- 5yr Property Value£1,257,992
- 5yr Capital Gain (3.06% pa)+£175,992
- 5yr Cumulative Rent (net)+£188,760
- Less mortgage interest-£213,000
- 5yr Total Return+£151,752
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,115,109 | £303,609 | -£4,848 | +£28,261 | 6.0% |
| Year 2 | £1,149,232 | £337,732 | -£9,696 | +£57,536 | 12.3% |
| Year 3 | £1,184,398 | £372,898 | -£14,544 | +£87,854 | 18.8% |
| Year 4 | £1,220,641 | £409,141 | -£19,392 | +£119,249 | 25.5% |
| Year 5 | £1,257,992 | £446,492 | -£24,240 | +£151,752 | 32.5% |
Assumes 3.06% 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 (£467,290).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
ASHBROOK
£801k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
THE WOODLANDS
£900k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
THE WOODLANDS
£900k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£29,118
Median Income
Signal
1,670
Population
Signal
3.5 / 100
Deprivation