Recent sale
103 MOORSIDE ROAD
£423k
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: 103 MOORSIDE ROAD]()
![Comparable: 133 MOORSIDE ROAD]()
![Comparable: 121 MOORSIDE ROAD]()
![Comparable: 21 MOORSIDE ROAD]()
3 signals 0 levers
Good Shepherd Schoolhouse, 43 Moorside Road, Bromley, BR1 5EP
UPRN:100021919567End Terrace House3 bedsBuilt 1950-1966
FreeholdCouncil Tax: Band CEPC: D (67)AI-Powered Intelligence
Data freshness:Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· freshPlanning: fresh, refreshed 2d ago (2026-09-18T06:41:03.829699+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 today (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· 4mo agoCouncil Tax: stale, refreshed 4mo ago (2026-05-20T09:33:12.870431+00:00)
AI ValuationFairly ValuedUpdated today
£427,000
Estimated value
Range: £406k - £448k|Last sold: £420k (2023-01-13)
Estimate of £427k for end terrace houses in Bromley. 443 transactions in the last 12 months; median £460k.
AI Confidence
-
High confidence
Value History
Current estimate
£427k
£406k - £448k - High confidence
Annualised (CAGR)
+4.17%
Over the full window
Peak estimate
£440k
Dec 2025
From peak
-2.95%
Drawdown from peak
AVM estimate (model)Repeat-sales index - BR1 district (quarterly)index YoY +2.41%
Growth by window
3m
-0.23%
6m
-0.93%
12m
-1.84%
24m
+1.18%
60m
+18.61%
Rental Market
Estimated rent (pcm)
£1,900
/ month
Gross yield
6.33%
Net yield
3.70%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£460k
3-bed End Terrace House
12m Price Growth
-
vs UK avg
Days on Market
42d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£427,000
- SDLT standard£11,350
- SDLT BTL surcharge (5%)£21,350
- Legal + Survey£15,000
- Refurb (light)£29,890
- Total All-In Cost£504,590
Funding
- Deposit (25%)£106,750
- Mortgage (75% LTV)£320,250
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£184,340
Monthly Returns
- Monthly Rent (est)£1,900
- Mortgage Payment (IO)-£1,401
- Management (10%)-£190
- Insurance-£118
- Maintenance-£178
- Monthly Cashflow+£13
Capital Returns
- 5yr Property Value£446,343
- 5yr Capital Gain (0.89% pa)+£19,343
- 5yr Cumulative Rent (net)+£84,840
- Less mortgage interest-£84,060
- 5yr Total Return+£20,123
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £430,800 | £110,550 | +£156 | +£3,956 | 2.1% |
| Year 2 | £434,634 | £114,384 | +£312 | +£7,946 | 4.3% |
| Year 3 | £438,503 | £118,253 | +£468 | +£11,971 | 6.5% |
| Year 4 | £442,405 | £122,155 | +£624 | +£16,029 | 8.7% |
| Year 5 | £446,343 | £126,093 | +£780 | +£20,123 | 10.9% |
Assumes 0.89% 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 (£184,340).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
133 MOORSIDE ROAD
£405k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
121 MOORSIDE ROAD
£305k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
21 MOORSIDE ROAD
£385k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£34,965
Median Income
Signal
1,689
Population
Signal
5.4 / 100
Deprivation