Recent sale
RHULEN OLD CHAPEL
£345k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: RHULEN OLD CHAPEL]()
![Comparable: EDWFACH]()
![Comparable: GILFACH]()
![Comparable: LLANEDW]()
3 signals 0 levers
The Old School, Rhulen, Builth Wells, LD2 3UU
UPRN:10011738366Detached House2 bedsBuilt -
FreeholdCouncil Tax: -EPC: E (46)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· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T08:29:55.332289+00:00)EPC· 1mo agoEPC: ageing, refreshed 1mo ago (2026-08-21T09:39:25.277750+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 (2026-07-05T01:45:22.974277+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated yesterday
£632,000
Estimated value
Range: £569k - £696k|Last sold: £135k (1999-09-30)
Estimate of £632k for detached houses in Builth Wells. 50 transactions in the last 12 months; median £290k.
AI Confidence
-
Medium confidence
Value History
No value-history data available for this property.
Rental Market
Estimated rent (pcm)
£1,650
/ month
Gross yield
-
Net yield
2.50%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£290k
2-bed Detached House
12m Price Growth
-
vs UK avg
Days on Market
-
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£632,000
- SDLT standard£21,600
- SDLT BTL surcharge (5%)£31,600
- Legal + Survey£15,000
- Refurb (light)£44,240
- Total All-In Cost£744,440
Funding
- Deposit (25%)£158,000
- Mortgage (75% LTV)£474,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£270,440
Monthly Returns
- Monthly Rent (est)£1,650
- Mortgage Payment (IO)-£2,074
- Management (10%)-£165
- Insurance-£138
- Maintenance-£263
- Monthly Cashflow-£990
Capital Returns
- 5yr Property Value£872,828
- 5yr Capital Gain (6.67% pa)+£240,828
- 5yr Cumulative Rent (net)+£65,040
- Less mortgage interest-£124,440
- 5yr Total Return+£181,428
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £674,154 | £200,154 | -£11,880 | +£30,274 | 11.2% |
| Year 2 | £719,120 | £245,120 | -£23,760 | +£63,360 | 23.4% |
| Year 3 | £767,086 | £293,086 | -£35,640 | +£99,446 | 36.8% |
| Year 4 | £818,250 | £344,250 | -£47,520 | +£138,730 | 51.3% |
| Year 5 | £872,828 | £398,828 | -£59,400 | +£181,428 | 67.1% |
Assumes 6.67% 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 (£270,440).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
EDWFACH
£30k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
GILFACH
£435k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
LLANEDW
£655k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£26,839
Median Income
Signal
1,206
Population
Signal
1.5 / 100
Deprivation