Recent sale
OAKLANDS
£525k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: OAKLANDS]()
![Comparable: PINCHESTON FARM]()
![Comparable: PINCHESTON FARM]()
![Comparable: BROOKLANDS]()
3 signals 0 levers
Newleigh, Sageston, Tenby, SA70 8SG
UPRN:10009877902Bungalow Property3 bedsBuilt 1976-1982
FreeholdCouncil Tax: -EPC: D (63)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)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 refresh
AI ValuationFairly ValuedUpdated today
£336,000
Estimated value
Range: £302k - £370k|Last sold: £208k (2017-09-05)
Estimate of £336k for bungalow propertys in Tenby. 105 transactions in the last 12 months; median £250k.
AI Confidence
-
Medium confidence
Value History
No value-history data available for this property.
Rental Market
Estimated rent (pcm)
£900
/ month
Gross yield
-
Net yield
1.58%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£250k
3-bed Bungalow Property
12m Price Growth
-
vs UK avg
Days on Market
-
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£336,000
- SDLT standard£6,800
- SDLT BTL surcharge (5%)£16,800
- Legal + Survey£15,000
- Refurb (light)£23,520
- Total All-In Cost£398,120
Funding
- Deposit (25%)£84,000
- Mortgage (75% LTV)£252,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£146,120
Monthly Returns
- Monthly Rent (est)£900
- Mortgage Payment (IO)-£1,103
- Management (10%)-£90
- Insurance-£109
- Maintenance-£140
- Monthly Cashflow-£542
Capital Returns
- 5yr Property Value£331,987
- 5yr Capital Gain (-0.24% pa)+£-4,013
- 5yr Cumulative Rent (net)+£33,660
- Less mortgage interest-£66,180
- 5yr Total Return-£36,533
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £335,194 | £83,194 | -£6,504 | -£7,310 | -5.0% |
| Year 2 | £334,389 | £82,389 | -£13,008 | -£14,619 | -10.0% |
| Year 3 | £333,587 | £81,587 | -£19,512 | -£21,925 | -15.0% |
| Year 4 | £332,786 | £80,786 | -£26,016 | -£29,230 | -20.0% |
| Year 5 | £331,987 | £79,987 | -£32,520 | -£36,533 | -25.0% |
Assumes -0.24% 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 (£146,120).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
PINCHESTON FARM
£475k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
PINCHESTON FARM
£340k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
BROOKLANDS
£385k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£26,535
Median Income
Signal
1,535
Population
Signal
1.9 / 100
Deprivation