Recent sale
BRITANNIA MANSIONS, 7 - 9 MARINE PARADE
£220k
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: BRITANNIA MANSIONS, 7 - 9 MARINE PARADE]()
![Comparable: 7 - 9 MARINE PARADE]()
![Comparable: 15 MARINE PARADE]()
![Comparable: 11 MARINE PARADE]()
3 signals 0 levers
Flat 4, 13 Marine Parade, Saltburn by the Sea, TS12 1DP
UPRN:200002348426Flat/Maisonette3 bedsBuilt England and Wales: before 1900
LeaseholdCouncil Tax: -EPC: D (60)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· 2mo agoCrime: ageing, refreshed 2mo ago (2026-08-02T05:17:47.239173+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 refresh
AI ValuationFairly ValuedUpdated yesterday
£219,000
Estimated value
Range: £208k - £230k|Last sold: £77k (2003-10-27)
Estimate of £219k for flat/maisonettes in Saltburn-By-The-Sea. 236 transactions in the last 12 months; median £169k.
AI Confidence
-
High confidence
Value History
Current estimate
£219k
£208k - £230k - High confidence
Annualised (CAGR)
+2.33%
Over the full window
Peak estimate
£260k
Nov 2023
From peak
-15.77%
Drawdown from peak
AVM estimate (model)Repeat-sales index - TS12 district (quarterly)index YoY +4.86%
Growth by window
3m
-12.40%
6m
-11.34%
12m
+19.67%
24m
+0.92%
60m
-
Rental Market
Estimated rent (pcm)
£1,300
/ month
Gross yield
4.89%
Net yield
6.45%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£169k
3-bed Flat/Maisonette
12m Price Growth
+82.1%
vs UK avg
Days on Market
115d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£219,000
- SDLT standard£1,880
- SDLT BTL surcharge (5%)£10,950
- Legal + Survey£15,000
- Refurb (light)£15,330
- Total All-In Cost£262,160
Funding
- Deposit (25%)£54,750
- Mortgage (75% LTV)£164,250
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£97,910
Monthly Returns
- Monthly Rent (est)£1,300
- Mortgage Payment (IO)-£719
- Management (10%)-£130
- Insurance-£97
- Maintenance-£91
- Monthly Cashflow+£263
Capital Returns
- 5yr Property Value£258,849
- 5yr Capital Gain (3.40% pa)+£39,849
- 5yr Cumulative Rent (net)+£58,920
- Less mortgage interest-£43,140
- 5yr Total Return+£55,629
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £226,446 | £62,196 | +£3,156 | +£10,602 | 10.8% |
| Year 2 | £234,145 | £69,895 | +£6,312 | +£21,457 | 21.9% |
| Year 3 | £242,106 | £77,856 | +£9,468 | +£32,574 | 33.3% |
| Year 4 | £250,338 | £86,088 | +£12,624 | +£43,962 | 44.9% |
| Year 5 | £258,849 | £94,599 | +£15,780 | +£55,629 | 56.8% |
Assumes 3.40% 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 (£97,910).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
7 - 9 MARINE PARADE
£182k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
15 MARINE PARADE
£100k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
11 MARINE PARADE
£870k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£28,356
Median Income
Signal
1,360
Population
Signal
5.2 / 100
Deprivation