Recent sale
3 LANSDOWNE STREET
£229k
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: 3 LANSDOWNE STREET]()
![Comparable: 37A LANSDOWNE STREET]()
![Comparable: 31 LANSDOWNE STREET]()
![Comparable: 15 LANSDOWNE STREET]()
3 signals 0 levers
Flat 3, 21 Lansdowne Street, Hove, BN3 1FS
UPRN:22160487Flat/Maisonette3 bedsBuilt 1900-1929
LeaseholdCouncil Tax: Band CEPC: E (53)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed yesterday (2026-08-25T04:00:02.255325+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T08:17:34.940311+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 (2026-07-05T20:05:00.707256+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 yesterday
£478,000
Estimated value
Range: £382k - £573k|Last sold: £312k (2014-01-03)
Estimate of £478k for flat/maisonettes in HOVE. 881 transactions in the last 12 months; median £429k.
AI Confidence
-
Low confidence
Value History
Current estimate
£478k
£382k - £573k - Low confidence
Annualised (CAGR)
+4.38%
Over the full window
Peak estimate
£631k
Dec 2025
From peak
-24.25%
Drawdown from peak
AVM estimate (model)Repeat-sales index - BN3 district (quarterly)index YoY -3.46%
Growth by window
3m
-8.78%
6m
-16.72%
12m
+32.41%
24m
+16.30%
60m
+31.32%
Rental Market
Estimated rent (pcm)
£1,950
/ month
Gross yield
4.14%
Net yield
1624.31%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£429k
3-bed Flat/Maisonette
12m Price Growth
-15.6%
vs UK avg
Days on Market
61d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£478,000
- SDLT standard£13,900
- SDLT BTL surcharge (5%)£23,900
- Legal + Survey£15,000
- Refurb (light)£33,460
- Total All-In Cost£564,260
Funding
- Deposit (25%)£119,500
- Mortgage (75% LTV)£358,500
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£205,760
Monthly Returns
- Monthly Rent (est)£1,950
- Mortgage Payment (IO)-£1,568
- Management (10%)-£195
- Insurance-£123
- Maintenance-£199
- Monthly Cashflow-£135
Capital Returns
- 5yr Property Value£510,140
- 5yr Capital Gain (1.31% pa)+£32,140
- 5yr Cumulative Rent (net)+£85,980
- Less mortgage interest-£94,080
- 5yr Total Return+£24,040
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £484,262 | £125,762 | -£1,620 | +£4,642 | 2.3% |
| Year 2 | £490,606 | £132,106 | -£3,240 | +£9,366 | 4.6% |
| Year 3 | £497,033 | £138,533 | -£4,860 | +£14,173 | 6.9% |
| Year 4 | £503,544 | £145,044 | -£6,480 | +£19,064 | 9.3% |
| Year 5 | £510,140 | £151,640 | -£8,100 | +£24,040 | 11.7% |
Assumes 1.31% 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 (£205,760).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
37A LANSDOWNE STREET
£270k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
31 LANSDOWNE STREET
£195k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
15 LANSDOWNE STREET
£265k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£33,649
Median Income
Signal
1,869
Population
Signal
3.8 / 100
Deprivation