ROSEMARY BROMLEY GREEN ROAD
Recent sale
£1.07M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Rosalie, Bromley Green Road, Ruckinge, Ashford, TN26 2EF
UPRN:100060779904Bungalow Property1 bedsBuilt 1950-1966
FreeholdCouncil Tax: Band EEPC: F (25)
Data freshness:Listing· freshListing: fresh, refreshed 3d ago (2026-10-21T04:00:02.931607+00:00)Planning· 5mo agoPlanning: stale, refreshed 5mo ago (2026-05-26T08:39:11.538107+00:00)Risk· 2y agoRisk: stale, refreshed 2y ago (2024-12-31T00:00:00+00:00)Amenities· 1mo agoAmenities: ageing, refreshed 1mo ago (2026-09-23T00:00:00+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
Valuation estimateUpdated 2 days ago
£336,000
Estimated value
Range: £269k - £403k|Last sold: -- (-)
Estimate of £336k for this bungalow property. 94 sales in TN26 in the last 12 months; median £500k.
Estimate confidence
Low confidence
Value History
Current estimate
£336k
£269k - £403k - Low confidence
Annualised (CAGR)
-9.20%
Over the full window
Peak estimate
£803k
Oct 2023
From peak
-58.16%
Drawdown from peak
AVM estimate (model)Repeat-sales index - TN26 district (quarterly)index YoY +0.99%
Growth by window
3m
-15.58%
6m
-49.63%
12m
-55.32%
24m
-57.31%
60m
-50.44%
Rental Market
Estimated rent (pcm)
£1,300
/ month
Gross yield
4.80%
Rent ÷ asking price
Net yield
3.32%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£500k
TN26 sales, last 12 months
12m Price Growth
-
TN26 median, Land Registry
Days on Market
99d
TN26 average
Sales & Yield
3 metricsTransactions / 12m
94
TN26 sales
Area Gross Yield
1.67%
TN26 medians
Last Sold
-
-
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£325,000
- SDLT standard£6,250
- SDLT BTL surcharge (5%)£16,250
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£349,600
Funding
- Deposit (25%)£81,250
- Mortgage (75% LTV)£243,750
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£105,850
Monthly Returns
- Monthly Rent (estimate)£1,300
- Mortgage Payment (IO)-£1,066
- Management (10%)-£130
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£4
Capital Returns
- 5yr Property Value£379,700
- 5yr Capital Gain (3.16% pa, historical)+£54,700
- 5yr Cumulative Rent (net)+£67,059
- Less mortgage interest-£63,960
- 5yr Total Return+£57,799
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £335,270 | £91,520 | +£48 | +£10,318 | 9.7% |
| Year 2 | £345,865 | £102,115 | +£372 | +£21,237 | 20.1% |
| Year 3 | £356,794 | £113,044 | +£990 | +£32,784 | 31.0% |
| Year 4 | £368,069 | £124,319 | +£1,897 | +£44,966 | 42.5% |
| Year 5 | £379,700 | £135,950 | +£3,099 | +£57,799 | 54.6% |
Modelled on the live asking price. Capital growth 3.16% a year is the TN26 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£105,850).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
DEI GRATIA BROMLEY GREEN ROAD
Recent sale
£1.02M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
HONEYDENE BROMLEY GREEN ROAD
Recent sale
£830k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
WOODLANDS BROMLEY GREEN ROAD
Recent sale
£279k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£32,991
Median earnings (local authority)
Signal
1,900
Population
Signal
1.6%
Households Deprived