Recent sale
CHILSWORTHY FARM
£165k
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: CHILSWORTHY FARM]()
![Comparable: THE GABLES]()
![Comparable: SYLVESTON PADDOCK]()
![Comparable: INGLENOOK]()
3 signals 0 levers
The Old School House, Chilsworthy, Holsworthy, EX22 7BQ
UPRN:10002297294Bungalow Property2 bedsBuilt England and Wales: before 1900
FreeholdCouncil Tax: -EPC: D (58)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 5d ago (2026-09-16T04:00:02.584543+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 2d ago (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 (2026-07-05T01:45:22.974277+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated today
£324,000
Estimated value
Range: £308k - £340k|Last sold: £218k (2016-11-02)
Estimate of £324k for bungalow propertys in Devon. 106 transactions in the last 12 months; median £290k.
AI Confidence
-
High confidence
Value History
Current estimate
£324k
£308k - £340k - High confidence
Annualised (CAGR)
+3.50%
Over the full window
Peak estimate
£350k
Mar 2023
From peak
-7.43%
Drawdown from peak
AVM estimate (model)Repeat-sales index - EX22 district (quarterly)index YoY -0.46%
Growth by window
3m
+0.31%
6m
+1.25%
12m
+5.88%
24m
-0.61%
60m
+11.72%
Rental Market
Estimated rent (pcm)
£1,050
/ month
Gross yield
4.19%
Net yield
3.08%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£290k
2-bed Bungalow Property
12m Price Growth
+16.2%
vs UK avg
Days on Market
124d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£324,000
- SDLT standard£6,200
- SDLT BTL surcharge (5%)£16,200
- Legal + Survey£15,000
- Refurb (light)£22,680
- Total All-In Cost£384,080
Funding
- Deposit (25%)£81,000
- Mortgage (75% LTV)£243,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£141,080
Monthly Returns
- Monthly Rent (est)£1,050
- Mortgage Payment (IO)-£1,063
- Management (10%)-£105
- Insurance-£107
- Maintenance-£135
- Monthly Cashflow-£360
Capital Returns
- 5yr Property Value£298,289
- 5yr Capital Gain (-1.64% pa)+£-25,711
- 5yr Cumulative Rent (net)+£42,180
- Less mortgage interest-£63,780
- 5yr Total Return-£47,311
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £318,686 | £75,686 | -£4,320 | -£9,634 | -6.8% |
| Year 2 | £313,460 | £70,460 | -£8,640 | -£19,180 | -13.6% |
| Year 3 | £308,319 | £65,319 | -£12,960 | -£28,641 | -20.3% |
| Year 4 | £303,263 | £60,263 | -£17,280 | -£38,017 | -26.9% |
| Year 5 | £298,289 | £55,289 | -£21,600 | -£47,311 | -33.5% |
Assumes -1.64% 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 (£141,080).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
THE GABLES
£510k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
SYLVESTON PADDOCK
£307k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
INGLENOOK
£290k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£26,745
Median Income
Signal
2,517
Population
Signal
3.7 / 100
Deprivation